CALBER_FACILITIES_MANAGEM - Accounts


Company Registration No. 02133630 (England and Wales)
CALBER FACILITIES MANAGEMENT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2020
CALBER FACILITIES MANAGEMENT LIMITED
COMPANY INFORMATION
Directors
Mr L Cannings
Mr A Doman
Secretary
Mr L Cannings
Company number
02133630
Registered office
The Glenmore Centre
Grove Technology Park
Downsview Road
Wantage
Oxon
OX12 9GN
Auditor
Ross Brooke Limited
Suite I, Windrush Court
Abingdon Business Park
Abingdon
Oxfordshire
OX14 1SY
CALBER FACILITIES MANAGEMENT LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 9
Statement of comprehensive income
10
Statement of financial position
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 26
CALBER FACILITIES MANAGEMENT LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 1 -

The directors present the strategic report for the Period ended 31 December 2020.

Fair review of the business

The company has reported sales for the 18 month period to December 2020 amounting to £21,491,846 compared to £14,722,302 in the 12 months to June 2019. Post tax profits were £192,754 for the 18 month period to December 2020 compared to £79,087 in the 12 months to June 2019.

 

The company has experienced challenging conditions in the period since the start of the COVID 19 pandemic in March 2020. However due to the Government's furlough scheme, strong financial management and assertive efforts from all staff, the company has endured this difficult period and continues to attract new business.

 

Principal risks and uncertainties

The Directors consider that the principal risks and uncertainties to the business are those relating to the general economic conditions and the uncertain consequences of leaving the European Union. The Directors assess and identify risks that the company is subject to at their regular meetings and seek to implement operating procedures and financial controls to mitigate those risks. Where necessary the Directors will seek advice from relevant professional advisors.

The Company has adopted risk management policies that seek to mitigate the financial risks as follows:

Credit risk

Financial assets and liabilities that expose the Company to financial risk consist principally of cash, trade debtors and trade creditors.

The credit risk associated with trade debtors is managed by monitoring the credit worthiness of our clients. Trade debtors are distributed in such a manner that the concentration of credit risk is not considered extraordinary.

The financial risk associated with cash and trade creditors is considered minimal as the Company places its cash in creditworthy institutions and performs ongoing credit evaluation of its suppliers’ financial condition.

CALBER FACILITIES MANAGEMENT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 2 -
Key performance indicators

 

The Key Performance Indicators presented below reflect the way the performance of the Company has been measured in 2020:

 

• Revenue by department – to track the growth in the business.

• New contracts

• Profit before tax – to track the underlying performance of the business.

• Overheads

• Labour costs

 

The directors are satisfied with the performance of the company during the year with regard to the indicators set out above.

 

Subsequent Events

 

There have been no changes to the business activities or risk profile of the Company subsequent to the end of the reporting period. There have been no changes to the Company’s directors since the end of the reporting period.

 

2021 Focus

 

Looking forward, the strategy for the Company is to expand in key areas of the business and to meet expectations with regards to KPI’s. Calber continues to expand its customer and geographical base and is expanding its activities and also providing additional services for existing clients. The Directors are looking forward to another very positive year to December 2021.

 

 

On behalf of the board

Mr L Cannings
Director
10 August 2021
CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 3 -

The directors present their annual report and financial statements for the Period ended 31 December 2020.

Principal activities

The principal activity of the company continued to be that of facilities management.

Results and dividends

The results for the Period are set out on page 10.

An interim ordinary dividend was paid amounting to £52,000 (2019: £64,000). The directors do not recommend payment of a final dividend.

Directors

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

Mr L Cannings
Mr A Doman
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Future developments

The company continues to seek growth in the many sectors in which we now operate, with more exciting opportunities already in place for our cleaning operations division for 2021.  With the award of new contracts, already this year we have significantly increased our market share over our competitors within the facility sector.

 

Going forward we continue to apply particular emphasis and investment within the continued development of our Property Service division. Again, recent significant awards have enhanced the services that we currently offer to clients and  this, along with continued development of new services allows us to offer our clients in this area an enhanced and more encompassing service.

 

The company continues to use and enhance technology across the many sectors offered to clients and indeed to seek new technology systems in its push into new markets to assist transparency and accountability which is reflected in client confidence in the service offer being provided by the company.

 

Environmental, Health, Safety and Quality and Compliance systems remain a key priority for the company and are continually under development to reflect the changes in the company’s services it offers.

 

CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 4 -
Auditor

Ross Brooke Limited was appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they are re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Going concern

The company's underlying performance has exceeded the expectations of the directors, sales increasing and company profits remaining strong. The company is expected to continue making similar sales, profits and matching positive cash inflows for the foreseeable future. The directors see no material uncertainty or adverse event that would change their assessment over the company's ability to trade over the next 12 months. Therefore, the directors believe adopting the going concern basis of accounting remains appropriate.

On behalf of the board
Mr L Cannings
Director
10 August 2021
CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 5 -

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

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

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

 

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

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 6 -
Opinion

We have audited the financial statements of Calber Facilities Management Limited (the 'company') for the Period ended 31 December 2020 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

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.

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 7 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial 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 company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

 

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 8 -

 

Detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

  • the nature of the industry and sector, control environment and business performance including the company's remuneration policy, bonus levels and performance targets;

  • the company's own assessment, including assessments made by key management, of the risks that irregularities may occur either as a result of fraud or error;

  • any matters we identified having reviewed the company's policies and procedures relating to:

    • identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;

    • detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; and

    • the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;

  • the matters discussed amongst the engagement team.

 

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the areas in which management is required to exercise significant judgement, such as the disclosure of adjusting items. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

 

We also obtained an understanding of the legal and regulatory framework that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context were the Companies Act, tax legislation and environmental regulations.

 

 

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 9 -

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.

Caroline Webster MA FCA
For and on behalf of Ross Brooke Limited
11 August 2021
Chartered Accountants
Statutory Auditor
Unit I
Windrush Court
Abingdon Business Court
Abingdon
Oxfordshire
OX14 1SY
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 10 -
Period
Year
ended
ended
31 December
30 June
2020
2019
Notes
£
£
Turnover
3
21,491,846
14,722,302
Cost of sales
(18,315,321)
(11,635,240)
Gross profit
3,176,525
3,087,062
Administrative expenses
(4,318,820)
(2,976,304)
Other operating income
1,393,525
-
0
Operating profit
4
251,230
110,758
Interest payable and similar expenses
7
(10,139)
(3,903)
Profit before taxation
241,091
106,855
Tax on profit
8
(48,337)
(27,768)
Profit for the financial Period
192,754
79,087

The income statement has been prepared on the basis that all operations are continuing operations.

CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2020
31 December 2020
- 11 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
10
442,926
591,981
Investment properties
11
174,963
-
0
617,889
591,981
Current assets
Stocks
12
6,609
6,609
Debtors
13
2,745,298
3,158,753
Cash at bank and in hand
731,666
143,999
3,483,573
3,309,361
Creditors: amounts falling due within one year
14
(2,868,174)
(2,821,496)
Net current assets
615,399
487,865
Total assets less current liabilities
1,233,288
1,079,846
Creditors: amounts falling due after more than one year
15
(151,239)
(117,459)
Provisions for liabilities
Deferred tax liability
18
17,880
38,972
(17,880)
(38,972)
Net assets
1,064,169
923,415
Capital and reserves
Called up share capital
20
100
100
Profit and loss reserves
1,064,069
923,315
Total equity
1,064,169
923,415
The financial statements were approved by the board of directors and authorised for issue on 10 August 2021 and are signed on its behalf by:
Mr A Doman
Director
Company Registration No. 02133630
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2018
100
908,228
908,328
Year ended 30 June 2019:
Profit and total comprehensive income for the year
-
79,087
79,087
Dividends
9
-
(64,000)
(64,000)
Balance at 30 June 2019
100
923,315
923,415
Period ended 31 December 2020:
Profit and total comprehensive income for the period
-
192,754
192,754
Dividends
9
-
(52,000)
(52,000)
Balance at 31 December 2020
100
1,064,069
1,064,169
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 13 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
24
1,506,253
(212,574)
Interest paid
(10,139)
(3,903)
Income taxes paid
(35,811)
(34,661)
Net cash inflow/(outflow) from operating activities
1,460,303
(251,138)
Investing activities
Purchase of tangible fixed assets
(55,414)
(84,673)
Purchase of investment property
(174,963)
-
0
Net cash used in investing activities
(230,377)
(84,673)
Financing activities
Repayment of bank loans
131,487
(18,717)
Payment of finance leases obligations
(1,157)
(9,143)
Dividends paid
(52,000)
(64,000)
Net cash generated from/(used in) financing activities
78,330
(91,860)
Net increase/(decrease) in cash and cash equivalents
1,308,256
(427,671)
Cash and cash equivalents at beginning of Period
(719,908)
(292,237)
Cash and cash equivalents at end of Period
588,348
(719,908)
Relating to:
Cash at bank and in hand
731,666
143,999
Bank overdrafts included in creditors payable within one year
(143,318)
(863,907)
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 14 -
1
Accounting policies
Company information

Calber Facilities Management Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Glenmore Centre, Grove Technology Park, Downsview Road, Wantage, Oxon, OX12 9GN.

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 £1.

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

1.2
Going concern

The company's underlying performance has exceeded the expectations of the directors, with sales and profits increasing during the year. The company is expected to continue making similar sales, profits and matching positive cash inflows for the foreseeable future, and the directors see no adverse events or circumstances that would change their assessment over the company's ability to trade over the next 12 months. Therefore the directors have adopted the going concern basis of accounting.true

1.3
Reporting period

For commercial reasons the company changed its accounting reference date and as such presents financial information for an 18 month period to 31 December 2020. The comparative amounts are for a 12 month period. and as such are not entirely comparable.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for facilities management services and associated consumables, and is shown net of VAT.

Revenue from the sale of consumables is recognised when the significant risks and rewards of ownership of the goods have passed to the client (on delivery of the goods). Also 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.

Revenue from contracts for the provision of facilities management services is recognised by reference to the terms of the contract, or quote, and the costs incurred to complete can be estimated reliably.

1.5
Tangible fixed assets

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

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 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:

Land and buildings Freehold
1% straight line
Leasehold improvements
10% straight line
Plant and machinery
25% reducing balance/25% straight line
Fixtures, fittings & equipment
25% straight line
Motor vehicles
25% straight line
1.6
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.7
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 each asset.

1.8
Stocks

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

1.9
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.

1.10
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 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 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. Financial assets classified as receivable within one year are not amortised.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 16 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

Basic financial liabilities

Basic financial liabilities, including creditorsand bank loans are initially recognised at transaction price. 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, if more than one year.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 17 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
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.

1.12
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.

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 income statement, 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.

1.13
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.

 

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

1.14
Retirement benefits

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

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 18 -
1.15
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 leases asset are consumed.

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.

1.16
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.

1.17
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.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 19 -
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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Taxation

Determining income tax provisions involves judgements of the tax treatment on certain transactions. Deferred tax is recognised on deductable temporary differences where it's probable that there will be taxable income against which these can be offset. See note 9.

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.

Useful economic lives of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets, particularly the fleet of motor vehicles. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on future investment and economic utilitisation and the physical condition of the assets. See note 11 for the carrying value of tangible assets and notes 1.4 for the useful economic lives for each class of asset.

Employee benefits

The company includes a significant liability for accrued employee holidays. Management holidays estimates are used from available company information that only provides averages for hours rates and hours worked due to the size of the work force this is difficult to ascertain accurate information. Management believes that the averages used are reasonable and show a true and fair value of the holiday liability and would show a materially different value is actual values were available.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2020
2019
£
£
Turnover analysed by class of business
Facilities management
21,491,846
14,722,302
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
3
Turnover and other revenue
(Continued)
- 20 -
2020
2019
£
£
Other significant revenue
Grants received
1,377,872
-
0
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
152
-
0
Government grants
(1,377,872)
-
0
Fees payable to the company's auditor for the audit of the company's financial statements
6,000
5,250
Depreciation of owned tangible fixed assets
204,469
140,476
Depreciation of tangible fixed assets held under finance leases
-
0
3,473
Operating lease charges
130,786
103,005
5
Employees

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

2020
2019
Number
Number
Administrative and support
50
53
Operations
406
430
Total
456
483

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
13,883,142
9,064,090
Social security costs
622,190
447,602
Pension costs
257,938
146,345
14,763,270
9,658,037
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 21 -
6
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
119,640
79,054
Company pension contributions to defined contribution schemes
22,976
19,201
142,616
98,255

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2019 - 2).

7
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
10,139
3,903
8
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
69,429
35,811
Deferred tax
Origination and reversal of timing differences
(21,092)
(8,043)
Total tax charge
48,337
27,768

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

2020
2019
£
£
Profit before taxation
241,091
106,855
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
45,807
20,302
Tax effect of expenses that are not deductible in determining taxable profit
8,408
302
Effect of change in corporation tax rate
-
0
2,781
Pensions paid and accrued difference
(5,878)
4,383
Taxation charge for the period
48,337
27,768
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
8
Taxation
(Continued)
- 22 -

 

9
Dividends
2020
2019
£
£
Interim paid
52,000
64,000
10
Tangible fixed assets
Land and buildings leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2019
391,079
242,105
396,446
508,213
1,537,843
Additions
-
0
663
31,201
23,550
55,414
At 31 December 2020
391,079
242,768
427,647
531,763
1,593,257
Depreciation and impairment
At 1 July 2019
75,966
157,760
346,746
365,390
945,862
Depreciation charged in the Period
14,437
44,377
41,221
104,434
204,469
At 31 December 2020
90,403
202,137
387,967
469,824
1,150,331
Carrying amount
At 31 December 2020
300,676
40,631
39,680
61,939
442,926
At 30 June 2019
315,113
84,345
49,700
142,823
591,981

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

2020
2019
£
£
Plant and machinery
-
0
7,525
11
Investment property
2020
£
Fair value
At 1 July 2019
-
0
Additions through external acquisition
174,963
At 31 December 2020
174,963
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
11
Investment property
(Continued)
- 23 -

Investment property comprises a business property at Glenmore Centre, Grove Technology Park, Wantage. The fair value of the investment property has been arrived at on the basis of its purchase price in December 2019. The directors believe that this remains a reasonable approximation to its fair value at the period end.

 

12
Stocks
2020
2019
£
£
Finished goods and goods for resale
6,609
6,609
13
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
2,388,365
2,776,762
Other debtors
298,162
311,825
Prepayments and accrued income
58,771
70,166
2,745,298
3,158,753

 

14
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans and overdrafts
16
260,045
882,927
Obligations under finance leases
17
-
0
1,157
Trade creditors
1,294,491
993,109
Corporation tax
69,429
35,811
Other taxation and social security
1,040,780
609,887
Other creditors
54,173
137,578
Accruals and deferred income
149,256
161,027
2,868,174
2,821,496
15
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
16
151,239
117,459
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 24 -
16
Loans and overdrafts
2020
2019
£
£
Bank loans
267,966
136,479
Bank overdrafts
143,318
863,907
411,284
1,000,386
Payable within one year
260,045
882,927
Payable after one year
151,239
117,459

The long-term loans are secured by a fixed charge over the freehold property (Units 17 and 18 The Glenmore Centre, Grove Technology Park) held by the company for it own use.

At the reporting date a loan of £107,074 is due for repayment in full by 14 January 2021. This has been refinanced since the year end and is repayable over 60 months from March 2021.

 

Bank overdrafts consist of sales finance, where the value at the reporting date is secured on the trade debtors as stated on note 12.

17
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
-
0
1,157

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years and leases are on a fixed repayment basis. No arrangements have been entered into for contingent rental payments.

18
Deferred taxation

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
17,880
38,972
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 25 -
19
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
257,938
146,345

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

20
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100

The company has one class of ordinary share which carry rights to votes and distribution.

21
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for units 14,15 and 16, The Glenmore Centre.

 

 

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

2020
2019
£
£
Within one year
-
0
44,115
Between two and five years
34,800
-
0
34,800
44,115
22
Related party transactions

During the year sales and purchases to a partnership in which one of the directors is a partner were made at arms length of £12,114 (2019: £5,439) and £241,295 (2019: £202,544) respectively.

 

At the reporting date the company owed £79,349 (2019: £19,348) to and was owed £432 (2019: £253) by the partnership.

At the reporting date the partnership owed £1,600 (2019: £12,100). This represents an interest free loan and is repayable on demand.

 

The properties (Unit 14, 15, 16 The Glenmore Centre, Grove Technology Park) from which the company trades is owned by the director's pension fund and a rent of £34,800 (2019: £34,800) at arms length was paid into the pension scheme.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2020
- 26 -
23
Directors' transactions

Dividends totalling £52,000 (2019 - £64,000) were paid in the Period in respect of shares held by the company's directors.

24
Cash generated from/(absorbed by) operations
2020
2019
£
£
Profit for the Period after tax
192,754
79,087
Adjustments for:
Taxation charged
48,337
27,768
Finance costs
10,139
3,903
Depreciation and impairment of tangible fixed assets
204,469
143,949
Movements in working capital:
Decrease in stocks
-
0
6,802
Decrease/(increase) in debtors
413,455
(510,143)
Increase in creditors
637,099
36,060
Cash generated from/(absorbed by) operations
1,506,253
(212,574)

Directors' dividends of £52,000 (2019: £64,000) are non cash transactions therefore both trade creditor movement balances from cash generated from operating activities have been adjusted to reflect this.

25
Analysis of changes in net funds/(debt)
1 July 2019
Cash flows
31 December 2020
£
£
£
Cash at bank and in hand
143,999
587,667
731,666
Bank overdrafts
(863,907)
720,589
(143,318)
(719,908)
1,308,256
588,348
Borrowings excluding overdrafts
(136,479)
(131,487)
(267,966)
Obligations under finance leases
(1,157)
1,157
-
(857,544)
1,177,926
320,382
2020-12-312019-07-01falseCCH SoftwareCCH Accounts Production 2021.200Mr A DomanMr A DomanMr L Cannings021336302019-07-012020-12-3102133630bus:CompanySecretaryDirector12019-07-012020-12-3102133630bus:Director12019-07-012020-12-3102133630bus:CompanySecretary12019-07-012020-12-3102133630bus:Director22019-07-012020-12-3102133630bus:RegisteredOffice2019-07-012020-12-31021336302020-12-31021336302018-07-012019-06-3002133630core:RetainedEarningsAccumulatedLosses2018-07-012019-06-3002133630core:RetainedEarningsAccumulatedLosses2019-07-012020-12-31021336302019-06-3002133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-12-3102133630core:PlantMachinery2020-12-3102133630core:FurnitureFittings2020-12-3102133630core:MotorVehicles2020-12-3102133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-06-3002133630core:PlantMachinery2019-06-3002133630core:FurnitureFittings2019-06-3002133630core:MotorVehicles2019-06-3002133630core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3102133630core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-3002133630core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3102133630core:Non-currentFinancialInstrumentscore:AfterOneYear2019-06-3002133630core:CurrentFinancialInstruments2020-12-3102133630core:CurrentFinancialInstruments2019-06-3002133630core:ShareCapital2020-12-3102133630core:ShareCapital2019-06-3002133630core:RetainedEarningsAccumulatedLosses2020-12-3102133630core:RetainedEarningsAccumulatedLosses2019-06-3002133630core:ShareCapital2018-06-3002133630core:RetainedEarningsAccumulatedLosses2018-06-30021336302018-06-300213363012019-07-012020-12-310213363012018-07-012019-06-30021336302019-06-3002133630core:WithinOneYear2020-12-3102133630core:WithinOneYear2019-06-3002133630core:LandBuildingscore:OwnedOrFreeholdAssets2019-07-012020-12-3102133630core:LeaseholdImprovements2019-07-012020-12-3102133630core:PlantMachinery2019-07-012020-12-3102133630core:FurnitureFittings2019-07-012020-12-3102133630core:MotorVehicles2019-07-012020-12-3102133630core:PlantMachinery2018-07-012019-06-3002133630core:UKTax2019-07-012020-12-3102133630core:UKTax2018-07-012019-06-3002133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-06-3002133630core:PlantMachinery2019-06-3002133630core:FurnitureFittings2019-06-3002133630core:MotorVehicles2019-06-3002133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-07-012020-12-3102133630core:Non-currentFinancialInstruments2020-12-3102133630core:Non-currentFinancialInstruments2019-06-3002133630core:BetweenTwoFiveYears2020-12-3102133630core:BetweenTwoFiveYears2019-06-3002133630bus:PrivateLimitedCompanyLtd2019-07-012020-12-3102133630bus:FRS1022019-07-012020-12-3102133630bus:Audited2019-07-012020-12-3102133630bus:FullAccounts2019-07-012020-12-31xbrli:purexbrli:sharesiso4217:GBP