Kirkton Flooring Ltd - Period Ending 2020-12-31

Kirkton Flooring Ltd - Period Ending 2020-12-31


Kirkton Flooring Ltd SC241689 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is that of contract flooring contractors and rental of owned property Digita Accounts Production Advanced 6.26.9041.0 true SC241689 2020-01-01 2020-12-31 SC241689 2020-12-31 SC241689 bus:OrdinaryShareClass1 2020-12-31 SC241689 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2020-12-31 SC241689 core:CurrentFinancialInstruments 2020-12-31 SC241689 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 SC241689 core:Goodwill 2020-12-31 SC241689 core:MotorVehicles 2020-12-31 SC241689 core:PlantMachinery 2020-12-31 SC241689 bus:SmallEntities 2020-01-01 2020-12-31 SC241689 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 SC241689 bus:FullAccounts 2020-01-01 2020-12-31 SC241689 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 SC241689 bus:RegisteredOffice 2020-01-01 2020-12-31 SC241689 bus:Director1 2020-01-01 2020-12-31 SC241689 bus:Director2 2020-01-01 2020-12-31 SC241689 bus:Director3 2020-01-01 2020-12-31 SC241689 bus:OrdinaryShareClass1 2020-01-01 2020-12-31 SC241689 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 SC241689 core:RevaluationReserve 2020-01-01 2020-12-31 SC241689 core:Goodwill 2020-01-01 2020-12-31 SC241689 core:MotorVehicles 2020-01-01 2020-12-31 SC241689 core:PlantMachinery 2020-01-01 2020-12-31 SC241689 core:Vehicles 2020-01-01 2020-12-31 SC241689 countries:Scotland 2020-01-01 2020-12-31 SC241689 2019-12-31 SC241689 core:Goodwill 2019-12-31 SC241689 core:MotorVehicles 2019-12-31 SC241689 core:PlantMachinery 2019-12-31 SC241689 2019-01-01 2019-12-31 SC241689 2019-12-31 SC241689 bus:OrdinaryShareClass1 2019-12-31 SC241689 core:CurrentFinancialInstruments 2019-12-31 SC241689 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 SC241689 core:MotorVehicles 2019-12-31 SC241689 core:PlantMachinery 2019-12-31 SC241689 core:RevaluationReserve 2019-01-01 2019-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC241689

Kirkton Flooring Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2020

 

Kirkton Flooring Ltd

Contents

Company Information

1

Profit and Loss Account

2

Statement of Comprehensive Income

3

Balance Sheet

4 to 5

Notes to the Unaudited Financial Statements

6 to 12

 

Kirkton Flooring Ltd

Company Information

Directors

Mr Gordon John Burns

Mr Stephen John Graham

Mr Ryan Robert McMeechan

Registered office

Unit 11
Grange Road
Houston Industrial Estate
Livingston
West Lothian
EH54 5DE

Accountants

Accountants Plus
Chartered Certified Accountants
Upper Floor, Unit 1
82 Muir Street
Hamilton
Lanarkshire
ML3 6BJ

 

Kirkton Flooring Ltd

Profit and Loss Account for the Year Ended 31 December 2020

Note

2020
£

2019
£

Turnover

 

3,855,852

4,019,877

Cost of sales

 

(2,647,209)

(2,843,595)

Gross profit

 

1,208,643

1,176,282

Administrative expenses

 

(583,583)

(397,557)

Other operating income

 

74,741

-

Operating profit

 

699,801

778,725

Gain on financial assets at fair value through profit and loss account

 

10,443

-

Other interest receivable and similar income

 

4,196

24,741

Interest payable and similar expenses

 

-

(1)

   

14,639

24,740

Profit before tax

714,440

803,465

Tax on profit

 

(166,523)

(159,177)

Profit for the financial year

 

547,917

644,288

 

Kirkton Flooring Ltd

Statement of Comprehensive Income for the Year Ended 31 December 2020

2020
£

2019
£

Profit for the year

547,917

644,288

Surplus/(deficit) on revaluation of other assets

13,105

85,945

Total comprehensive income for the year

561,022

730,233

 

Kirkton Flooring Ltd

(Registration number: SC241689)
Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

5

116,742

132,941

Other financial assets

7

323,284

310,544

 

440,026

443,485

Current assets

 

Stocks

8

10,000

10,000

Debtors

9

504,439

416,131

Cash at bank and in hand

 

1,358,988

1,727,046

 

1,873,427

2,153,177

Creditors: Amounts falling due within one year

10

(631,319)

(337,651)

Net current assets

 

1,242,108

1,815,526

Total assets less current liabilities

 

1,682,134

2,259,011

Provisions for liabilities

(45,415)

(25,259)

Net assets

 

1,636,719

2,233,752

Capital and reserves

 

Called up share capital

11

2

2

Revaluation reserve

99,050

85,945

Profit and loss account

1,537,667

2,147,805

Shareholders' funds

 

1,636,719

2,233,752

 

Kirkton Flooring Ltd

(Registration number: SC241689)
Balance Sheet as at 31 December 2020

For the financial year ending 31 December 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 28 April 2021 and signed on its behalf by:
 

.........................................

Mr Gordon John Burns
Director

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Unit 11
Grange Road
Houston Industrial Estate
Livingston
West Lothian
EH54 5DE

These financial statements were authorised for issue by the Board on 28 April 2021.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% reducing balance

Motor vehicles

25% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

fully amortised

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 25 (2019 - 23).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2020

60,000

60,000

At 31 December 2020

60,000

60,000

Amortisation

At 1 January 2020

60,000

60,000

At 31 December 2020

60,000

60,000

Carrying amount

At 31 December 2020

-

-

The aggregate amount of goodwill amortisation recognised as an expense during the period is £Nil (2019 - £Nil).
 

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

5

Tangible assets

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2020

56,760

226,388

283,148

Additions

1,180

31,997

33,177

Disposals

-

(25,250)

(25,250)

At 31 December 2020

57,940

233,135

291,075

Depreciation

At 1 January 2020

32,909

117,298

150,207

Charge for the year

6,246

32,642

38,888

Eliminated on disposal

-

(14,762)

(14,762)

At 31 December 2020

39,155

135,178

174,333

Carrying amount

At 31 December 2020

18,785

97,957

116,742

At 31 December 2019

23,851

109,090

132,941

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

6

Investments

2020
£

2019
£

Other investments

The market value of the listed investments at 31 December 2020 was £323,284 (2019 - £310,544).

7

Other financial assets (current and non-current)

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 January 2020

310,544

310,544

Fair value adjustments

12,740

12,740

At 31 December 2020

323,284

323,284

Impairment

Carrying amount

At 31 December 2020

323,284

323,284

8

Stocks

2020
£

2019
£

Other inventories

10,000

10,000

9

Debtors

2020
£

2019
£

Trade debtors

504,439

416,131

504,439

416,131

10

Creditors

Creditors: amounts falling due within one year

 

Kirkton Flooring Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2020

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

250,000

-

Trade creditors

 

98,871

76,702

Taxation and social security

 

277,164

245,265

Accruals and deferred income

 

6,061

2,200

Other creditors

 

(777)

13,484

 

631,319

337,651

11

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary share capital of £1 each

2

2

2

2

         

12

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:

Revaluation reserve
£

Total
£

Surplus/(deficit) on revaluation of other assets

13,105

13,105

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Revaluation reserve
£

Total
£

Surplus/(deficit) on revaluation of other assets

85,945

85,945