RTS_FORESTRY_LIMITED - Accounts


Company Registration No. SC561247 (Scotland)
RTS FORESTRY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
RTS FORESTRY LIMITED
COMPANY INFORMATION
Directors
Norman P O'Neill
Harry C Wilson
Ross F Kennedy
Secretary
Harry C Wilson
Company number
SC561247
Registered office
Earnside House
Muthill Road
Crieff
Perthshire
PH7 4HQ
Auditor
Azets Audit Services
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
RTS FORESTRY LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 35
RTS FORESTRY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 1 -

The directors present the strategic report for the year ended 30 September 2021.

Fair review of the business

The group remains focused on seeking additional opportunities to expand. During the year the main challenge to the group was the continuation of business through the various impacts of Covid across our industry and those supporting businesses on which we depend. The group managed to achieve this with a range of models of home and hybrid working for staff, with only minor dependence on furloughing for a relatively small number of staff. The model of home working for administration staff combined well with the mixed home and on site working for forest managers. Significant challenges were identified with progressing new projects especially when dealing with Scottish Forestry staff was required. Despite this and with the benefits of a full order book the group achieved a good year-end result which highlighted the strong status of the forestry industry as a whole in the UK.

Within the Harvesting and marketing division of the group we continued to see strong demand for timber and this was reflected in increased timber prices to the market for clients of the group following the trends seen in the previous year. This market demand saw clients encouraged to harvest with the resulting follow on activity for the group.

 

Within the infrastructure division of the group, we continued to see high activity with delivery of projects for large windfarm developers and the major power providers. This activity spread across Scotland produced significant timber sales in addition to associated site clearance, roading and ancillary works. The projected order book for similar works within the utility sector is still strong. We are seeing projects, previously slowed down while the market took stock of changes in government support for onshore wind, now progress.

 

The group's continued involvement within the consultancy support of the electricity utility market, primarily within the development of new connections to renewable projects and upgrading of the interconnectors did suffer from Covid related stagnation of activity. The nature of this work with its dependence on multi-disciplinary public and private sector organisations did suffer. The resultant backlog which will start to develop in 2022 will deliver a bounce back of activity and additional management resource will be recruited to address this.

 

Woodland establishment works have continued to be strong with the forestry market seeing unprecedented demand for planting land and an associated significant increase in land prices. The group has been able to share in this surge in business both through planting of existing clients land and assisting in the purchase of new ex-farming land for tree planting. The group has also been fortunate to see our overall client landholding increase with a number of significant acquisitions of established forests by both retained and new clients.

 

We have continued to see increased interest in woodland establishment, both with existing landowners and also external investors.

 

Within the group's biomass and firewood business we saw a steady if not spectacular year with that division delivering a profit for its combined activities. This was a good result particularly with the reduced demand due to the covid related temporary closures of several buildings heated by our biomass woodchip.

 

The group's operations in NE Scotland serviced from our Aboyne office saw continued expansion with the recruitment of additional staff to address the increased demand for managed and timber harvesting.

 

In the year we saw the continued support from both UK and Scottish Governments to addressing global warming issues through forestry. This is particularly noticeable within Scotland in terms of new woodland planting. There is still a significant gap between perceived political intent and any activity within the new.

RTS FORESTRY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 2 -
Principal risks and uncertainties

The principal risks and uncertainties facing the group at the end of the reporting period continue as last year to be associated with Covid. Availability of machinery parts for the group's woodfuel business continues to be delayed due to a combination of Covid and Brexit

 

As always, reliability of procurement, commodity purchase and sales prices, credit exposures and operational performance will continue to present elements of risk and uncertainty.

 

Within the Biomass Woodfuel department initial closure of buildings for Covid is now being eased and as such we anticipate a good year. One issue which cannot be resolved is the unusually mild weather through this year which has an impact on demand for woodfuel.

 

The risk to the group from Covid related impacts has to date been limited. We have followed government guidance which has seen a move to a hybrid home and office working, which in general, has not had a detrimental impact on the group performance. The forestry industry has had the advantage of being largely able to continue to work. Scottish Forestry as a Scottish Government department continues to have not been able to address the impact of their staff working from home or changed practices to allow it to continue to deliver the support services required for the forestry industry.

 

The priority of RTS Forestry Limited has continued to be to deliver the required support, protection and safety of our staff, contractors, suppliers and customers.

 

The Board regularly reviews these factors through risk management framework and utilises a range of tools and techniques to mitigate risk exposure including:

 

1. Demand forecasting and stock - holding policies

2. Investment in staff and training

3. Long term contractual relationships with reliable and proven joint venture partners

4. Sales price monitoring

5. Credit management

6. Clearly defined and measured operational responsibilities

7. Close management of service providers

8. Health and safety environment policy frameworks

 

The group remains committed to ensuring high standards of performance in relation to health, safety and environment.

Key performance indicators

The Board of Directors monitor operating and financial performance of the group on an ongoing basis through the use of key performance indicators (KPIs). These KPIs include measures of product costs and margin, operational efficiency, stock management effectiveness with profit and cash performance.

Future Developments

The forthcoming year will see RTS open a new office in Inverness to deliver the demand for our management services in North Scotland. The new office will cover existing workload currently managed from Crieff and Aboyne although it is anticipated will also attract new business which is clearly available.

 

The directors are confident that the current team of both management and administration staff will continue to be our most important asset. With the prudent recruitment of further staff expected in this year we see the future of RTS and the forest industry in general to be very positive.

RTS FORESTRY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 3 -

On behalf of the board

Norman P O'Neill
Director
9 March 2022
RTS FORESTRY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 4 -

The directors present their annual report and financial statements for the year ended 30 September 2021.

Principal activities

The principal activity of the company and group continued to be that of a holding company.

Results and dividends

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

Ordinary dividends were paid amounting to £135,000. The directors do not recommend payment of a further dividend.

Directors

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

Norman P O'Neill
Harry C Wilson
Ross F Kennedy
Auditor

Azets Audit Services were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

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 group and company, and of the profit or loss of the group 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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 auditor of the company 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 auditor of the company is aware of that information.

RTS FORESTRY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 5 -
On behalf of the board
Norman P O'Neill
Director
9 March 2022
RTS FORESTRY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RTS FORESTRY LIMITED
- 6 -
Opinion

We have audited the financial statements of RTS Forestry Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2021 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows 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 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 group's and the parent company's affairs as at 30 September 2021 and of the group's 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 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 significant doubt on the group's and parent 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 contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.

RTS FORESTRY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RTS FORESTRY 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' eport for the financial year 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 group and the parent 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the parent company 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 parent 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.

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.

RTS FORESTRY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RTS FORESTRY LIMITED
- 8 -

Extent to which the audit was considered capable of 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 and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

 

 

 

 

RTS FORESTRY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RTS FORESTRY 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.

Neil Morrison (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
14 March 2022
Chartered Accountants
Statutory Auditor
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
RTS FORESTRY LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 10 -
2021
2020
Notes
£
£
Turnover
3
21,779,873
15,803,181
Cost of sales
(20,391,857)
(14,755,007)
Gross profit
1,388,016
1,048,174
Distribution costs
(59,080)
(109,392)
Administrative expenses
(595,471)
(598,207)
Other operating income
19,042
71,060
Operating profit
4
752,507
411,635
Interest receivable and similar income
7
9
51
Interest payable and similar expenses
8
(92,700)
(69,358)
Profit before taxation
659,816
342,328
Tax on profit
9
(208,493)
(85,906)
Profit for the financial year
451,323
256,422
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
RTS FORESTRY LIMITED
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2021
30 September 2021
- 11 -
2021
2020
Notes
£
£
£
£
Fixed assets
Goodwill
11
368,852
465,301
Tangible assets
12
1,833,549
1,935,061
2,202,401
2,400,362
Current assets
Stocks
15
980,772
921,964
Debtors
16
4,347,344
3,167,945
Cash at bank and in hand
27,682
7,167
5,355,798
4,097,076
Creditors: amounts falling due within one year
17
(5,207,288)
(4,220,682)
Net current assets/(liabilities)
148,510
(123,606)
Total assets less current liabilities
2,350,911
2,276,756
Creditors: amounts falling due after more than one year
18
(713,456)
(999,397)
Provisions for liabilities
Deferred tax liability
21
238,737
194,964
(238,737)
(194,964)
Net assets
1,398,718
1,082,395
Capital and reserves
Called up share capital
24
6
6
Share premium account
435,597
435,597
Profit and loss reserves
963,115
646,792
Total equity
1,398,718
1,082,395
The financial statements were approved by the board of directors and authorised for issue on 9 March 2022 and are signed on its behalf by:
09 March 2022
Norman P O'Neill
Director
RTS FORESTRY LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2021
30 September 2021
- 12 -
2021
2020
Notes
£
£
£
£
Fixed assets
Investments
13
1,459,280
1,459,280
Current assets
Cash at bank and in hand
1,912
6,725
Creditors: amounts falling due within one year
17
(10,683)
(184,271)
Net current liabilities
(8,771)
(177,546)
Total assets less current liabilities
1,450,509
1,281,734
Creditors: amounts falling due after more than one year
18
-
0
(75,000)
Net assets
1,450,509
1,206,734
Capital and reserves
Called up share capital
24
6
6
Share premium account
435,597
435,597
Profit and loss reserves
1,014,906
771,131
Total equity
1,450,509
1,206,734

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £378,774 (2020 - £218,300 profit).

The financial statements were approved by the board of directors and authorised for issue on 9 March 2022 and are signed on its behalf by:
09 March 2022
Norman P O'Neill
Director
Company Registration No. SC561247
RTS FORESTRY LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2019
6
435,597
504,370
939,973
Year ended 30 September 2020:
Profit and total comprehensive income for the year
-
-
256,422
256,422
Dividends
10
-
-
(114,000)
(114,000)
Balance at 30 September 2020
6
435,597
646,792
1,082,395
Year ended 30 September 2021:
Profit and total comprehensive income for the year
-
-
451,323
451,323
Dividends
10
-
-
(135,000)
(135,000)
Balance at 30 September 2021
6
435,597
963,115
1,398,718
RTS FORESTRY LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 14 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2019
6
435,597
666,831
1,102,434
Year ended 30 September 2020:
Profit and total comprehensive income for the year
-
-
218,300
218,300
Dividends
10
-
-
(114,000)
(114,000)
Balance at 30 September 2020
6
435,597
771,131
1,206,734
Year ended 30 September 2021:
Profit and total comprehensive income for the year
-
-
378,775
378,775
Dividends
10
-
-
(135,000)
(135,000)
Balance at 30 September 2021
6
435,597
1,014,906
1,450,509
RTS FORESTRY LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 15 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
863,247
1,329,471
Interest paid
(92,700)
(69,358)
Income taxes paid
(52,644)
(46,906)
Net cash inflow from operating activities
717,903
1,213,207
Investing activities
Purchase of intangible assets
-
(90,000)
Purchase of tangible fixed assets
(72,373)
(416,014)
Proceeds on disposal of tangible fixed assets
32,757
173,999
Interest received
9
51
Net cash used in investing activities
(39,607)
(331,964)
Financing activities
Repayment of borrowings
(250,000)
(100,000)
Proceeds of new bank loans
288,142
-
Repayment of bank loans
(309,499)
(735,334)
Payment of finance leases obligations
(196,719)
19,018
Dividends paid to equity shareholders
(135,000)
(114,000)
Net cash used in financing activities
(603,076)
(930,316)
Net increase/(decrease) in cash and cash equivalents
75,220
(49,073)
Cash and cash equivalents at beginning of year
(47,538)
1,535
Cash and cash equivalents at end of year
27,682
(47,538)
Relating to:
Cash at bank and in hand
27,682
7,167
Bank overdrafts included in creditors payable within one year
-
(54,705)
RTS FORESTRY LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 16 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
45,804
45,987
Interest paid
(7,299)
(14,916)
Income taxes paid
(5,818)
(4,964)
Net cash inflow from operating activities
32,687
26,107
Investing activities
Dividends received
347,500
193,500
Net cash generated from investing activities
347,500
193,500
Financing activities
Repayment of borrowings
(250,000)
(100,000)
Dividends paid to equity shareholders
(135,000)
(114,000)
Net cash used in financing activities
(385,000)
(214,000)
Net (decrease)/increase in cash and cash equivalents
(4,813)
5,607
Cash and cash equivalents at beginning of year
6,725
1,118
Cash and cash equivalents at end of year
1,912
6,725
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 17 -
1
Accounting policies
Company information

RTS Forestry Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Earnside House, Muthill Road, Crieff, Perthshire, PH7 4HQ.

 

The group consists of RTS Forestry Limited and all of its subsidiaries.

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 £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company RTS Forestry Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 30 September 2021. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 18 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

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

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.7
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.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 19 -

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:

Heritable property
4% straight line on buildings, land not depreciated
Long leasehold property
straight line over the life of the lease
Plant and machinery
10%/20%/25%/50% straight line
Fixtures and equipment
15% straight line
Motor vehicles
25% straight line
Tractors and trailers
25% straight line

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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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

 

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

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 20 -

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

1.10
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

 

Work in progress is stated at cost after making provision for any known losses.

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.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

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

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.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 21 -
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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal 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 group 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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

Other financial liabilities

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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 22 -
1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is 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.

1.15
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.

 

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.

1.16
Retirement benefits

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

1.17
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 balance sheet 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.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 23 -

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 leased asset are consumed.

1.18
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
Judgements and key sources of estimation uncertainty

In the application of the group’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
Turnover and other revenue
2021
2020
£
£
Turnover analysed by class of business
Harvesting
12,129,119
9,095,060
Management
6,379,688
3,228,450
Woodfuel
3,271,066
3,479,671
21,779,873
15,803,181
2021
2020
£
£
Other significant revenue
Interest income
9
51
Grants received
10,042
59,060
-
12,000
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 24 -
4
Operating profit
2021
2020
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(10,042)
(59,060)
Depreciation of owned tangible fixed assets
(88,360)
(75,324)
Depreciation of tangible fixed assets held under finance leases
363,086
328,488
Profit on disposal of tangible fixed assets
(23,132)
(139,313)
Amortisation of intangible assets
69,187
69,187
Impairment of intangible assets
27,262
-
0
Operating lease charges
38,820
37,232
5
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
1,800
2,100
Audit of the financial statements of the company's subsidiaries
16,625
15,601
18,425
17,701
6
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Directors
4
4
-
-
Management and office staff
4
4
-
-
Operational staff
35
31
-
-
Total
43
39
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
1,282,775
1,246,208
-
0
-
0
Social security costs
123,371
102,922
-
0
-
0
Pension costs
89,725
77,579
-
0
-
0
1,495,871
1,426,709
-
0
-
0
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 25 -
7
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest on bank deposits
9
25
Other interest income
-
26
Total income
9
51

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
9
25
8
Interest payable and similar expenses
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
12,665
23,883
Other interest on financial liabilities
6,667
6,528
19,332
30,411
Other finance costs:
Interest on finance leases and hire purchase contracts
73,368
38,947
Total finance costs
92,700
69,358
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
164,720
52,644
Adjustments in respect of prior periods
-
585
Total current tax
164,720
53,229
Deferred tax
Origination and reversal of timing differences
43,773
32,677
Total tax charge
208,493
85,906
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
9
Taxation
(Continued)
- 26 -

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

2021
2020
£
£
Profit before taxation
659,816
342,328
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
125,365
65,042
Tax effect of expenses that are not deductible in determining taxable profit
213
2,944
Adjustments in respect of prior years
-
585
Amortisation on assets not qualifying for tax allowances
10,865
10,866
72,050
6,469
Taxation charge
208,493
85,906
10
Dividends
2021
2020
Recognised as distributions to equity holders:
£
£
Final paid
135,000
114,000
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 October 2020 and 30 September 2021
726,866
Amortisation and impairment
At 1 October 2020
261,565
Amortisation charged for the year
69,187
Impairment losses
27,262
At 30 September 2021
358,014
Carrying amount
At 30 September 2021
368,852
At 30 September 2020
465,301
The company had no intangible fixed assets at 30 September 2021 or 30 September 2020.
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
11
Intangible fixed assets
(Continued)
- 27 -

The impairment has been offset against the goodwill creditor which is included in other creditors. The

impairment relates to the reduction in the amount payable by RTS Limited in relation to the goodwill

creditor.

 

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 28 -
12
Tangible fixed assets
Group
Heritable property
Long leasehold property
Plant and machinery
Fixtures and equipment
Motor vehicles
Tractors and trailers
Total
£
£
£
£
£
£
£
Cost
At 1 October 2020
490,003
834,123
1,543,329
117,203
447,302
14,630
3,446,590
Additions
-
14,045
11,600
23,354
129,840
4,000
182,839
Disposals
-
-
(46,727)
-
(66,289)
(3,760)
(116,776)
At 30 September 2021
490,003
848,168
1,508,202
140,557
510,853
14,870
3,512,653
Depreciation and impairment
At 1 October 2020
164,168
205,306
663,111
110,712
355,627
12,605
1,511,529
Depreciation charged in the year
16,400
35,250
173,142
4,074
43,353
2,507
274,726
Eliminated in respect of disposals
-
-
(46,727)
-
(56,664)
(3,760)
(107,151)
At 30 September 2021
180,568
240,556
789,526
114,786
342,316
11,352
1,679,104
Carrying amount
At 30 September 2021
309,435
607,612
718,676
25,771
168,537
3,518
1,833,549
At 30 September 2020
325,835
628,817
880,218
6,491
91,675
2,025
1,935,061
The company had no tangible fixed assets at 30 September 2021 or 30 September 2020.
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
12
Tangible fixed assets
(Continued)
- 29 -

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

Group
Company
2021
2020
2021
2020
£
£
£
£
Plant and machinery
622,470
762,139
-
0
-
0
Motor vehicles
109,618
38,596
-
0
-
0
732,088
800,735
-
-
13
Fixed asset investments
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
1,459,280
1,459,280
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2020 and 30 September 2021
1,459,280
Carrying amount
At 30 September 2021
1,459,280
At 30 September 2020
1,459,280
14
Subsidiaries

Details of the company's subsidiaries at 30 September 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
RTS Limited
Earnside House, Muthill, Crieff, PH7 4DH
Ordinary
100.00
Earnside Limited
Earnside House, Muthill Road, Criedd, Perthshire PH7 4DH
Ordinary
100.00
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 30 -
15
Stocks
Group
Company
2021
2020
2021
2020
£
£
£
£
Raw materials and consumables
620,730
481,298
-
0
-
0
Work in progress
360,042
440,666
-
-
980,772
921,964
-
0
-
0
16
Debtors
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,019,758
2,692,101
-
0
-
0
Other debtors
267,434
442,912
-
0
-
0
Prepayments and accrued income
60,152
32,932
-
0
-
0
4,347,344
3,167,945
-
-

Included within trade debtors are balances totalling £465,488 (2020 - £287,116) that are subject to factoring

arrangements. The trade debtor balances have been transferred to the counterparty, though the transaction

does not qualify for derecognition on the basis that the risk and reward is retained by the company. The

associated liability recognised in creditors amounts to £465,488 (2020 - £287,116).

17
Creditors: amounts falling due within one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
19
26,663
78,702
-
0
-
0
Obligations under finance leases
20
270,203
223,684
-
0
-
Other borrowings
19
-
0
175,000
-
0
175,000
Trade creditors
3,031,297
2,067,732
(148)
1,800
Amounts owed to group undertakings
-
-
65
13
Corporation tax payable
164,720
52,644
7,336
5,818
Other taxation and social security
259,295
220,294
-
9
Other creditors
576,950
366,083
-
0
-
0
Accruals and deferred income
878,160
1,036,543
3,430
1,631
5,207,288
4,220,682
10,683
184,271

Banking facilities are secured by way of standard securities and floating charges. Hire purchase liabilities

are secured over the assets financed.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 31 -
18
Creditors: amounts falling due after more than one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
19
252,761
276,784
-
0
-
0
Obligations under finance leases
20
218,801
351,573
-
0
-
0
Other borrowings
19
150,001
225,001
-
0
75,000
Government grants
22
91,893
96,039
-
0
-
0
Other creditors
-
0
50,000
-
0
-
0
713,456
999,397
-
75,000
19
Loans and overdrafts
Group
Company
2021
2020
2021
2020
£
£
£
£
Bank loans
279,424
300,781
-
0
-
0
Bank overdrafts
-
0
54,705
-
0
-
0
Other loans
150,001
400,001
-
0
250,000
429,425
755,487
-
250,000
Payable within one year
26,663
253,702
-
0
175,000
Payable after one year
402,762
501,785
-
0
75,000

 

Banking facilities are secured by way of standard securities and floating charges. Hire purchase liabilities

are secured over the assets financed. Other loans are secured by a share pledge.

 

20
Finance lease obligations
Group
Company
2021
2020
2021
2020
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
270,203
223,684
-
0
-
0
In two to five years
218,801
351,573
-
0
-
0
489,004
575,257
-
-
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
20
Finance lease obligations
(Continued)
- 32 -

Finance lease payments represent rentals payable by the company or group 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 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2021
2020
Group
£
£
Accelerated capital allowances
238,737
194,964
The company has no deferred tax assets or liabilities.
Group
Company
2021
2021
Movements in the year:
£
£
Liability at 1 October 2020
194,964
-
Charge to profit or loss
43,773
-
Liability at 30 September 2021
238,737
-

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

22
Deferred grants
Group
Company
2021
2020
2021
2020
£
£
£
£
Arising from government grants
91,893
96,039
-
-

Income of £4,146 has been released during the year.

23
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
89,725
77,579
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
23
Retirement benefit schemes
(Continued)
- 33 -

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
6
6
6
6
25
Operating lease commitments
Lessee

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

Group
Company
2021
2020
2021
2020
£
£
£
£
Within one year
41,604
41,604
-
-
Between two and five years
117,631
89,035
-
-
In over five years
102,000
112,000
-
-
261,235
242,639
-
-
26
Controlling party

Norman P O'Neill, Harry C Wilson and Ross F Kennedy control the company by virtue of their shareholding of one third each.

RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 34 -
27
Cash generated from group operations
2021
2020
£
£
Profit for the year after tax
451,323
256,422
Adjustments for:
Taxation charged
208,493
85,906
Finance costs
92,700
69,358
Investment income
(9)
(51)
Gain on disposal of tangible fixed assets
(23,132)
(139,313)
Amortisation and impairment of intangible assets
96,449
69,187
Depreciation and impairment of tangible fixed assets
274,726
253,164
Movements in working capital:
Increase in stocks
(58,808)
(189,777)
Increase in debtors
(1,179,399)
(522,428)
Increase in creditors
1,005,050
1,350,964
(Decrease)/increase in deferred income
(4,146)
96,039
Cash generated from operations
863,247
1,329,471
28
Cash generated from operations - company
2021
2020
£
£
Profit for the year after tax
378,775
218,300
Adjustments for:
Taxation charged
7,336
5,818
Finance costs
7,299
14,916
Investment income
(347,500)
(193,500)
Movements in working capital:
(Decrease)/increase in creditors
(106)
453
Cash generated from operations
45,804
45,987
RTS FORESTRY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 35 -
29
Analysis of changes in net debt - group
1 October 2020
Cash flows
New finance leases
30 September 2021
£
£
£
£
Cash at bank and in hand
7,167
20,515
-
27,682
Bank overdrafts
(54,705)
54,705
-
-
(47,538)
75,220
-
27,682
Borrowings excluding overdrafts
(700,782)
271,357
-
(429,425)
Obligations under finance leases
(575,257)
196,719
(110,466)
(489,004)
(1,323,577)
543,296
(110,466)
(890,747)
30
Analysis of changes in net funds/(debt) - company
1 October 2020
Cash flows
30 September 2021
£
£
£
Cash at bank and in hand
6,725
(4,813)
1,912
Borrowings excluding overdrafts
(250,000)
250,000
-
(243,275)
245,187
1,912
2021-09-302020-10-01falseCCH SoftwareCCH Accounts Production 2021.300Norman P O'NeillRoss F KennedyRoss F KennedyHarry C WilsonSC5612472020-10-012021-09-30SC561247bus:Director12020-10-012021-09-30SC561247bus:CompanySecretaryDirector12020-10-012021-09-30SC561247bus:Director22020-10-012021-09-30SC561247bus:CompanySecretary12020-10-012021-09-30SC561247bus:Director32020-10-012021-09-30SC561247bus:RegisteredOffice2020-10-012021-09-30SC561247bus:Consolidated2020-10-012021-09-30SC561247bus:Consolidated2021-09-30SC5612472021-09-30SC561247bus:Consolidated2019-10-012020-09-30SC5612472019-10-012020-09-30SC561247core:Goodwillbus:Consolidated2021-09-30SC561247core:Goodwillbus:Consolidated2020-09-30SC561247bus:Consolidated2020-09-30SC5612472020-09-30SC561247core:WithinOneYearbus:Consolidated2021-09-30SC561247core:WithinOneYearbus:Consolidated2020-09-30SC561247core:BetweenTwoFiveYearsbus:Consolidated2021-09-30SC561247core:BetweenTwoFiveYearsbus:Consolidated2020-09-30SC561247core:WithinOneYear2021-09-30SC561247core:WithinOneYear2020-09-30SC561247core:BetweenTwoFiveYears2021-09-30SC561247core:BetweenTwoFiveYears2020-09-30SC561247core:CurrentFinancialInstruments2021-09-30SC561247core:CurrentFinancialInstruments2020-09-30SC561247core:ShareCapitalbus:Consolidated2021-09-30SC561247core:ShareCapitalbus:Consolidated2020-09-30SC561247core:SharePremiumbus:Consolidated2021-09-30SC561247core:SharePremiumbus:Consolidated2020-09-30SC561247core:ShareCapital2021-09-30SC561247core:ShareCapital2020-09-30SC561247core:SharePremium2021-09-30SC561247core:SharePremium2020-09-30SC561247core:ShareCapitalbus:Consolidated2019-09-30SC561247core:SharePremiumbus:Consolidated2019-09-30SC561247bus:Consolidated2019-09-30SC561247core:SharePremium2019-09-30SC5612472019-09-30SC561247core:Goodwillbus:Consolidated2020-10-012021-09-30SC561247core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-10-012021-09-30SC561247core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2020-10-012021-09-30SC561247core:PlantMachinerybus:Consolidated2020-10-012021-09-30SC561247core:FurnitureFittingsbus:Consolidated2020-10-012021-09-30SC561247core:MotorVehiclesbus:Consolidated2020-10-012021-09-30SC561247core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2020-10-012021-09-30SC561247bus:Consolidated2020-09-30SC561247core:Goodwillbus:Consolidated2020-09-30SC561247core:PlantMachinery2021-09-30SC561247core:PlantMachinery2020-09-30SC561247core:MotorVehicles2021-09-30SC561247core:MotorVehicles2020-09-30SC561247core:Subsidiary12020-10-012021-09-30SC561247core:Subsidiary22020-10-012021-09-30SC561247core:Subsidiary112020-10-012021-09-30SC561247core:Subsidiary222020-10-012021-09-30SC561247core:Non-currentFinancialInstrumentscore:BetweenTwoFiveYears2021-09-30SC561247core:Non-currentFinancialInstruments2020-09-30SC561247core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-30SC561247core:Non-currentFinancialInstruments2021-09-30SC561247core:Non-currentFinancialInstrumentscore:BetweenTwoFiveYears2020-09-30SC561247core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-30SC561247bus:Consolidated12021-09-30SC561247bus:Consolidated12020-09-30SC561247core:Non-currentFinancialInstruments22021-09-30SC561247core:Non-currentFinancialInstruments22020-09-30SC561247bus:PrivateLimitedCompanyLtd2020-10-012021-09-30SC561247bus:FRS1022020-10-012021-09-30SC561247bus:Audited2020-10-012021-09-30SC561247bus:ConsolidatedGroupCompanyAccounts2020-10-012021-09-30SC561247bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP