Manor Ground Services NI Ltd - Period Ending 2021-03-31

Manor Ground Services NI Ltd - Period Ending 2021-03-31


Manor Ground Services NI Ltd NI611791 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is grounds work services for commercial and residential sites Digita Accounts Production Advanced 6.29.9459.0 true NI611791 2020-04-01 2021-03-31 NI611791 2021-03-31 NI611791 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-03-31 NI611791 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-03-31 NI611791 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-03-31 NI611791 core:CurrentFinancialInstruments 2021-03-31 NI611791 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 NI611791 core:Non-currentFinancialInstruments 2021-03-31 NI611791 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 NI611791 core:FurnitureFittingsToolsEquipment 2021-03-31 NI611791 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2021-03-31 NI611791 core:OtherRelatedParties 2021-03-31 NI611791 bus:SmallEntities 2020-04-01 2021-03-31 NI611791 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 NI611791 bus:FullAccounts 2020-04-01 2021-03-31 NI611791 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 NI611791 bus:RegisteredOffice 2020-04-01 2021-03-31 NI611791 bus:CompanySecretary1 2020-04-01 2021-03-31 NI611791 bus:Director2 2020-04-01 2021-03-31 NI611791 bus:OrdinaryShareClass1 2020-04-01 2021-03-31 NI611791 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-04-01 2021-03-31 NI611791 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 NI611791 core:FurnitureFittingsToolsEquipment 2020-04-01 2021-03-31 NI611791 core:MotorVehicles 2020-04-01 2021-03-31 NI611791 core:PlantMachinery 2020-04-01 2021-03-31 NI611791 core:KeyManagementPersonnel 2020-04-01 2021-03-31 NI611791 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-04-01 2021-03-31 NI611791 core:OtherRelatedParties 2020-04-01 2021-03-31 NI611791 countries:AllCountries 2020-04-01 2021-03-31 NI611791 2020-03-31 NI611791 core:FurnitureFittingsToolsEquipment 2020-03-31 NI611791 2019-04-01 2020-03-31 NI611791 2020-03-31 NI611791 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-03-31 NI611791 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-03-31 NI611791 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-03-31 NI611791 core:CurrentFinancialInstruments 2020-03-31 NI611791 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 NI611791 core:Non-currentFinancialInstruments 2020-03-31 NI611791 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 NI611791 core:FurnitureFittingsToolsEquipment 2020-03-31 NI611791 bus:OrdinaryShareClass1 2019-04-01 2020-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI611791

Manor Ground Services NI Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2021

 

Manor Ground Services NI Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Manor Ground Services NI Ltd

Company Information

Director

Mr Martin Scullion

Company secretary

Mr Gerard Patrick Scullion

Registered office

7 Manor Park
Magherafelt
Co. Derry
BT45 6QE

Accountants

Mullan & Co
21 Waterfoot Road
Magherafelt
Co. Derry
BT45 6LF

 

Manor Ground Services NI Ltd

(Registration number: NI611791)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

4

18,001

45,848

Current assets

 

Debtors

6

26,128

21,351

Cash at bank and in hand

 

32,111

-

 

58,239

21,351

Creditors: Amounts falling due within one year

7

(41,562)

(49,261)

Net current assets/(liabilities)

 

16,677

(27,910)

Total assets less current liabilities

 

34,678

17,938

Creditors: Amounts falling due after more than one year

7

(45,045)

(15,045)

Net (liabilities)/assets

 

(10,367)

2,893

Capital and reserves

 

Called up share capital

8

10

10

Profit and loss account

(10,377)

2,883

Shareholders' (deficit)/funds

 

(10,367)

2,893

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

Director's 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 director acknowledges his 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 director on 31 December 2021
 

.........................................
Mr Gerard Patrick Scullion
Company secretary

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

1

General information

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

The address of its registered office is:
7 Manor Park
Magherafelt
Co. Derry
BT45 6QE
Northern Ireland

These financial statements were authorised for issue by the director on 31 December 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.

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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

20% Straight Line

Motor vehicles

25% Reducing Balance

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.

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.

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 4 (2020 - 4).

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 April 2020

168,353

168,353

At 31 March 2021

168,353

168,353

Depreciation

At 1 April 2020

122,505

122,505

Charge for the year

27,847

27,847

At 31 March 2021

150,352

150,352

Carrying amount

At 31 March 2021

18,001

18,001

At 31 March 2020

45,848

45,848

5

Stocks

2021
£

2020
£

6

Debtors

Note

2021
£

2020
£

Trade debtors

 

-

16,049

Amounts owed by group undertakings and undertakings in which the company has a participating interest

11

5,401

-

Prepayments

 

3,805

-

Other debtors

 

16,922

5,302

 

26,128

21,351

7

Creditors

Creditors: amounts falling due within one year

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

9

22,620

36,688

Trade creditors

 

9,255

5,004

Taxation and social security

 

9,169

6,043

Accruals and deferred income

 

518

1,200

Other creditors

 

-

326

 

41,562

49,261

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £10,620 (2020 - £18,762).

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9

45,045

15,045

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £7,080 (2020 - £15,045).

8

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary Shares of £1 each

10

10

10

10

         

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

37,965

-

Hire purchase contracts

7,080

15,045

45,045

15,045

 

Manor Ground Services NI Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

2021
£

2020
£

Current loans and borrowings

Bank borrowings

12,000

-

Bank overdrafts

-

17,926

Hire purchase contracts

10,620

18,762

22,620

36,688

10

Dividends

Interim dividends paid

   

2021
£

 

2020
£

Interim dividend of £Nil (2020 - £3,550) per each Ordinary shares

 

-

 

35,500

         

11

Related party transactions

Directors' remuneration

The director's remuneration for the year was as follows:

2021
£

2020
£

Remuneration

41,123

27,116

Summary of transactions with other related parties

Gerard Scullion is father of Martin Scullion, director of the company.
 Various personal bills were paid by the company during the year.
 Interest rate charged is 2.5%. The balance is repayable on demand.
 

Loans to related parties

2021

Key management
£

Other related parties
£

Total
£

Advanced

3,124

5,299

8,423

Interest transactions

55

106

161

At end of period

3,179

5,405

8,584

Terms of loans to related parties

Interest is charged at 2.5%