FRONT_FIVE_BUILDING_SERVI - Accounts


Company registration number 08976710 (England and Wales)
FRONT FIVE BUILDING SERVICES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
PAGES FOR FILING WITH REGISTRAR
FRONT FIVE BUILDING SERVICES LIMITED
CONTENTS
Page
Chairmen's Statement
1
Balance sheet
2
Notes to the financial statements
3 - 9
FRONT FIVE BUILDING SERVICES LIMITED
CHAIRMEN'S STATEMENT
FOR THE YEAR ENDED 30 APRIL 2022
- 1 -

Against the back drop of a turbulent global economic landscape, Front Five Building Services Ltd are delighted to report a robust set of results for the Financial Period May 21 to April 22. It goes without saying the macroeconomic and political climate has impacted business across all sectors of the market and with the current Inflationary trends looking set to continue in the short to medium term we are mindful of the challenges against which Front Five can deliver its objective of sustainable and profitable growth.

 

Front Fives’ unique ability to deliver bespoke and technically complex projects in a proactive and collaborative manner saw a number of challenges, particularly on Stadia Projects largely delivered through the Pandemic Period, being overcome through the hard work and dedication of the entire team at Front Five. This resulted in a Turnover Growth of 14% whilst remaining profitable in the period.

 

A major landmark in the evolution of Front Five saw the Company become Employee Owned in October 2021. An Employee Owned Trust (EOT) was established with a dedicated Board of Trustees in place to ensure the business is operated in the best interest of the Employees. It is worth noting that no debt funding was involved in the transaction, with a prudent initial payment to the selling owners coming from surplus reserves. Consequently, Year End Net Assets remain robust and the former majority shareholders are motivated to see the business remain financially strong to secure its lasting success. The transition to an Employee Owned Trust was seen by the Front Five Board of Directors as the natural way to secure our long term legacy and unique culture whilst being able to reward the people who make the business work. This in turn will ensure our valued Clients continue to receive the high level of service and interactions they are accustomed to.

 

With a healthy Order Book and a number of exciting opportunities in the Pipeline the Board of Directors at Front Five look forward, with cautious optimism, to achieving continued sustainable growth by harnessing its ‘Can Do’ attitude and unique ability to deliver niche solutions to the ever evolving Building Services Engineering Sector.

A E Balderstone & D Richardson
Chairmen
30 January 2023
FRONT FIVE BUILDING SERVICES LIMITED
BALANCE SHEET
AS AT
30 APRIL 2022
30 April 2022
- 2 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
1,403
1,754
Tangible assets
5
104,437
78,105
105,840
79,859
Current assets
Debtors
6
1,359,613
3,344,514
Cash at bank and in hand
969,840
1,824,228
2,329,453
5,168,742
Creditors: amounts falling due within one year
7
(850,173)
(3,142,851)
Net current assets
1,479,280
2,025,891
Net assets
1,585,120
2,105,750
Capital and reserves
Called up share capital
105
100
Profit and loss reserves
1,585,015
2,105,650
Total equity
1,585,120
2,105,750

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 30 January 2023 and are signed on its behalf by:
A E Balderstone
Director
Company Registration No. 08976710
FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
- 3 -
1
Accounting policies
Company information

Front Five Building Services Limited is a private company limited by shares registered in England and Wales. The registered office is 65 East Parade, Ilkley, LS29 8JP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention, [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
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software
5 years on a straight line basis
FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 4 -
1.4
Tangible fixed assets

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

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

Leasehold improvements
over the life of the lease
Plant and machinery
10 years on a straight line basis
Fixtures, fittings & equipment
10 years on a straight line basis
Motor vehicles
5 years on a straight line basis with 10% residual value

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company 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.

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.

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.

1.6
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.

FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 5 -
1.7
Financial instruments

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

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including 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.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 6 -

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the 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 when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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.

1.12
Retirement benefits

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

1.13
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.

FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 7 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2022
2021
Number
Number
Total
27
24
4
Intangible fixed assets
Other
£
Cost
At 1 May 2021 and 30 April 2022
4,704
Amortisation and impairment
At 1 May 2021
2,950
Amortisation charged for the year
351
At 30 April 2022
3,301
Carrying amount
At 30 April 2022
1,403
At 30 April 2021
1,754
FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 8 -
5
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2021
26,646
4,391
41,279
60,612
132,928
Additions
4,845
560
3,126
49,075
57,606
Disposals
-
0
-
0
-
0
(21,195)
(21,195)
At 30 April 2022
31,491
4,951
44,405
88,492
169,339
Depreciation and impairment
At 1 May 2021
19,106
1,335
14,147
19,504
54,092
Depreciation charged in the year
4,793
498
6,195
9,851
21,337
Eliminated in respect of disposals
-
0
-
0
-
0
(10,527)
(10,527)
At 30 April 2022
23,899
1,833
20,342
18,828
64,902
Carrying amount
At 30 April 2022
7,592
3,118
24,063
69,664
104,437
At 30 April 2021
7,540
3,056
27,061
40,448
78,105
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
667,453
689,980
Corporation tax recoverable
134,711
39,231
Other debtors
557,449
2,615,303
1,359,613
3,344,514
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
294,539
1,021,645
Corporation tax
-
0
202,166
Other taxation and social security
84,562
110,926
Other creditors
471,072
1,808,114
850,173
3,142,851
FRONT FIVE BUILDING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 9 -
8
Audit report information

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

The auditor's report was unqualified.

The senior statutory auditor was Ian Meek ACA FCCA and the auditor was Buckle Barton Limited.
2022-04-302021-05-01false30 January 2023CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedA E BalderstoneD RichardsonI NunnsM C DracupR F WarrenBalderstone AdamRichardson DavidFront Five EOT LimitedGreen Renewable Facilities Solutions Ltd089767102021-05-012022-04-30089767102022-04-30089767102021-04-3008976710core:IntangibleAssetsOtherThanGoodwill2022-04-3008976710core:IntangibleAssetsOtherThanGoodwill2021-04-3008976710core:LeaseholdImprovements2022-04-3008976710core:PlantMachinery2022-04-3008976710core:FurnitureFittings2022-04-3008976710core:MotorVehicles2022-04-3008976710core:LeaseholdImprovements2021-04-3008976710core:PlantMachinery2021-04-3008976710core:FurnitureFittings2021-04-3008976710core:MotorVehicles2021-04-3008976710core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3008976710core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3008976710core:CurrentFinancialInstruments2022-04-3008976710core:CurrentFinancialInstruments2021-04-3008976710core:ShareCapital2022-04-3008976710core:ShareCapital2021-04-3008976710core:RetainedEarningsAccumulatedLosses2022-04-3008976710core:RetainedEarningsAccumulatedLosses2021-04-3008976710bus:Director22021-05-012022-04-3008976710core:IntangibleAssetsOtherThanGoodwill2021-05-012022-04-3008976710core:ComputerSoftware2021-05-012022-04-3008976710core:LeaseholdImprovements2021-05-012022-04-3008976710core:PlantMachinery2021-05-012022-04-3008976710core:FurnitureFittings2021-05-012022-04-3008976710core:MotorVehicles2021-05-012022-04-30089767102020-05-012021-04-3008976710core:IntangibleAssetsOtherThanGoodwill2021-04-3008976710core:LeaseholdImprovements2021-04-3008976710core:PlantMachinery2021-04-3008976710core:FurnitureFittings2021-04-3008976710core:MotorVehicles2021-04-30089767102021-04-3008976710core:WithinOneYear2022-04-3008976710core:WithinOneYear2021-04-3008976710bus:PrivateLimitedCompanyLtd2021-05-012022-04-3008976710bus:SmallCompaniesRegimeForAccounts2021-05-012022-04-3008976710bus:FRS1022021-05-012022-04-3008976710bus:Audited2021-05-012022-04-3008976710bus:Director12021-05-012022-04-3008976710bus:Director32021-05-012022-04-3008976710bus:Director42021-05-012022-04-3008976710bus:Director52021-05-012022-04-3008976710bus:Director62021-05-012022-04-3008976710bus:Director72021-05-012022-04-3008976710bus:Director82021-05-012022-04-3008976710bus:Director92021-05-012022-04-3008976710bus:FullAccounts2021-05-012022-04-30xbrli:purexbrli:sharesiso4217:GBP