AARSLEFF_GROUND_ENGINEERI - Accounts


Company registration number 02623694 (England and Wales)
AARSLEFF GROUND ENGINEERING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
AARSLEFF GROUND ENGINEERING LIMITED
COMPANY INFORMATION
Directors
L Christensen
S Weis
K Hague
P Handley
(Appointed 10 November 2021)
Company number
02623694
Registered office
Hawton Lane
Balderton
Newark
Nottinghamshire
NG24 3BU
Auditor
Newton & Garner Limited
Building 2
30 Friern Park
North Finchley
London
N12 9DA
AARSLEFF GROUND ENGINEERING LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 30
AARSLEFF GROUND ENGINEERING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 1 -

The directors present the strategic report for the year ended 30 September 2022.

Fair review of the business

During 2022 the UK group continued to further strengthen, develop and improve all departments and increased revenues through both organic growth and the strategic acquisition of Cannon Piling Limited. This complimented the existing work profile and increased new territorial market opportunities. The UK has continued to dilute the concentration risk profile on end markets so there is not a high reliance on any particular sector while also looking to offer “turn key” solutions to through combining the group disciplines. The UK has expanded the Plant and fabrication facility increasing the portfolio offering to external clients and plans to grow this further with continued strategic partnering.

 

The year has once again proved challenging with the war in Ukraine, material cost base volatility and general inflation rises impacting trading conditions, however, the UK supplier partnerships have provided the stability to navigate through these challenges positively.

 

The UK continues to invest in employees and aims to recruit outstanding talent to complement our existing team, whilst also continuing the graduate and apprentice schemes to develop a sustainable future. In parallel high levels of investment have flowed into our plant and equipment to both modernise and to give further diversity into our offerings.

 

The UK recognises our importance in a sustainable future and have invested during the year in upskilling our knowledge in this area to allow us to positively contribute in the coming years to this very important area.

 

 

 

 

 

 

Principal risks and uncertainties

The directors continually monitor the risks the company faces. The approach is to conduct business in a manner which balances costs and risks while taking account of all of its stakeholders and protecting the company's performance and reputation by prudently managing the risks inherent in the business.

Development and performance

The plan for 2023 is to consolidate the Geotechnical and Bored Piling Department to GE which will give further clarity to the clients. The UK will continue to recruit and retain the best talent in the industry which allows further organic growth while also reviewing opportunities for strategic acquisitions. Investment in Machinery and Equipment will be maintained to enable greater efficiencies on site and the growth of the Plant department. Furthermore the UK has a focus digitising methods of working to improve efficiency and reduce waste.

 

 

Key performance indicators

2022      2021

             £m £m

Turnover        59.1     46.4

Profit after tax         3.3     1.7

Shareholders' funds    12.9     9.6

AARSLEFF GROUND ENGINEERING LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 2 -

On behalf of the board

K Hague
Director
6 February 2023
AARSLEFF GROUND ENGINEERING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 3 -

The directors present their annual report and financial statements for the year ended 30 September 2022.

Principal activities

The principal activity of the company and group during the year continued to be that of foundation piling including the manufacture and sale of precast concrete piles and related civil engineering.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £600,000. 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:

L Christensen
S Weis
K Hague
P Handley
(Appointed 10 November 2021)
Financial instruments

The company participates in and benefits from a group cash pool banking agreement, which along with credit forms the principal financial instrument used. Due to the nature of these financial instruments there is no material exposure to interest rates, currency risk or liquidity risk.

Auditor

In accordance with the company's articles, a resolution proposing that Newton and Garner Limited be reappointed as as auditor of the group will be put at a General Meeting.

AARSLEFF GROUND ENGINEERING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 4 -
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.

Charitable donations

Charitable donations of £15,084 were made to many different causes during the year.

On behalf of the board
K Hague
Director
6 February 2023
AARSLEFF GROUND ENGINEERING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AARSLEFF GROUND ENGINEERING LIMITED
- 5 -
Opinion

We have audited the financial statements of AARSLEFF GROUND ENGINEERING LIMITED (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2022 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 Financial Reporting Standard 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 2022 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 group and parent 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.

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and the directors' report for the financial 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.

AARSLEFF GROUND ENGINEERING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AARSLEFF GROUND ENGINEERING LIMITED
- 6 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 parent 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including audit evidence sufficient and appropriate to provide a basis for our opinion.

 

We obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The main law and regulation we considered in this context was The Financial Reporting Standards applicable in the UK and Republic of Ireland (FRS 102). We assessed the required compliance with these as part of our audit procedures on the related financial statement items.

 

We also considered the opportunities and incentives that may exist within the company for fraud. Auditing standards limit the required audit procedures to identify non-compliance.

 

We identified the greatest risk of impact on the financial statements from irregularities, including fraud, to be within the recording of income, particularly year end debtors, and the override of controls by management. Our audit procedures to respond to these risks included additional work reviewing year end debtors and enquiries of management and analytical review procedures.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

AARSLEFF GROUND ENGINEERING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AARSLEFF GROUND ENGINEERING LIMITED
- 7 -

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.

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.

David Watts FCA (Senior Statutory Auditor)
For and on behalf of Newton & Garner Limited
16 February 2023
Chartered Accountants
Statutory Auditor
Building 2
30 Friern Park
North Finchley
London
N12 9DA
AARSLEFF GROUND ENGINEERING LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 8 -
2022
2021
Notes
£
£
Turnover
3
59,080,991
46,424,091
Cost of sales
(45,280,666)
(37,230,491)
Gross profit
13,800,325
9,193,600
Administrative expenses
(9,518,471)
(7,261,111)
Other operating expenses
(109,739)
(144,059)
Operating profit
4
4,172,115
1,788,430
Interest receivable and similar income
8
117
287
Interest payable and similar expenses
9
(243,208)
(104,262)
Profit before taxation
3,929,024
1,684,455
Tax on profit
10
(608,352)
-
0
Profit for the financial year
3,320,672
1,684,455
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.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

AARSLEFF GROUND ENGINEERING LIMITED
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2022
30 September 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Goodwill
12
889,491
-
0
Tangible assets
13
13,604,414
10,370,646
14,493,905
10,370,646
Current assets
Stocks
17
5,058,397
4,063,523
Debtors
18
13,437,105
10,043,320
Cash at bank and in hand
404,525
358
18,900,027
14,107,201
Creditors: amounts falling due within one year
19
(18,860,595)
(14,868,817)
Net current assets/(liabilities)
39,432
(761,616)
Total assets less current liabilities
14,533,337
9,609,030
Creditors: amounts falling due after more than one year
20
(846,206)
-
Provisions for liabilities
Deferred tax liability
22
1,357,430
-
0
(1,357,430)
-
Net assets
12,329,701
9,609,030
Capital and reserves
Called up share capital
24
9,000,000
9,000,000
Profit and loss reserves
3,329,701
609,030
Total equity
12,329,701
9,609,030
The financial statements were approved by the board of directors and authorised for issue on 6 February 2023 and are signed on its behalf by:
06 February 2023
K Hague
Director
Company registration number 02623694 (England and Wales)
AARSLEFF GROUND ENGINEERING LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2022
30 September 2022
- 10 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
13
7,221,384
7,263,880
Investments
14
8,150,000
4,000,000
15,371,384
11,263,880
Current assets
Stocks
17
1,769,393
1,344,882
Debtors
18
9,185,185
8,881,354
Cash at bank and in hand
136
358
10,954,714
10,226,594
Creditors: amounts falling due within one year
19
(15,269,962)
(12,309,695)
Net current liabilities
(4,315,248)
(2,083,101)
Total assets less current liabilities
11,056,136
9,180,779
Provisions for liabilities
Deferred tax liability
22
537,362
-
0
(537,362)
-
Net assets
10,518,774
9,180,779
Capital and reserves
Called up share capital
24
9,000,000
9,000,000
Profit and loss reserves
1,518,774
180,779
Total equity
10,518,774
9,180,779

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 £1,937,995 (2021 - £988,794 profit).

The financial statements were approved by the board of directors and authorised for issue on 6 February 2023 and are signed on its behalf by:
06 February 2023
K Hague
Director
Company registration number 02623694 (England and Wales)
AARSLEFF GROUND ENGINEERING LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2020
9,000,000
(1,075,425)
7,924,575
Year ended 30 September 2021:
Profit and total comprehensive income for the year
-
1,684,455
1,684,455
Balance at 30 September 2021
9,000,000
609,030
9,609,030
Year ended 30 September 2022:
Profit and total comprehensive income for the year
-
3,320,671
3,320,671
Dividends
11
-
(600,000)
(600,000)
Balance at 30 September 2022
9,000,000
3,329,701
12,329,701
AARSLEFF GROUND ENGINEERING LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2020
9,000,000
(808,014)
8,191,986
Year ended 30 September 2021:
Profit and total comprehensive income for the year
-
988,793
988,793
Balance at 30 September 2021
9,000,000
180,779
9,180,779
Year ended 30 September 2022:
Profit and total comprehensive income for the year
-
1,937,995
1,937,995
Dividends
11
-
(600,000)
(600,000)
Balance at 30 September 2022
9,000,000
1,518,774
10,518,774
AARSLEFF GROUND ENGINEERING LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 13 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
6,078,497
1,876,510
Interest paid
(243,208)
(104,262)
Income taxes refunded/(paid)
479,378
(114,058)
Net cash inflow from operating activities
6,314,667
1,658,190
Investing activities
Purchase of intangible assets
(936,306)
-
Purchase of tangible fixed assets
(6,102,032)
(2,664,472)
Proceeds from disposal of tangible fixed assets
437,804
1,005,265
Interest received
117
287
Net cash used in investing activities
(6,600,417)
(1,658,920)
Financing activities
Payment of finance leases obligations
1,289,917
-
Dividends paid to equity shareholders
(600,000)
-
0
Net cash generated from/(used in) financing activities
689,917
-
Net increase/(decrease) in cash and cash equivalents
404,167
(730)
Cash and cash equivalents at beginning of year
358
1,088
Cash and cash equivalents at end of year
404,525
358
AARSLEFF GROUND ENGINEERING LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 14 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
6,165,959
904,594
Interest paid
(193,147)
(83,546)
Income taxes refunded/(paid)
67,085
(67,085)
Net cash inflow from operating activities
6,039,897
753,963
Investing activities
Purchase of tangible fixed assets
(1,580,757)
(1,783,964)
Proceeds from disposal of tangible fixed assets
254,586
993,265
Purchase of subsidiaries
(4,150,000)
-
0
Interest received
36,052
36,006
Net cash used in investing activities
(5,440,119)
(754,693)
Financing activities
Dividends paid to equity shareholders
(600,000)
-
Net cash used in financing activities
(600,000)
-
Net decrease in cash and cash equivalents
(222)
(730)
Cash and cash equivalents at beginning of year
358
1,088
Cash and cash equivalents at end of year
136
358
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 15 -
1
Accounting policies
Company information

AARSLEFF GROUND ENGINEERING LIMITED (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Hawton Lane, Balderton, Newark, Nottinghamshire, NG24 3BU.

 

The group consists of AARSLEFF GROUND ENGINEERING 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 AARSLEFF GROUND ENGINEERING 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 2022. 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.

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.

AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 16 -
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
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
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.

 

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.

1.8
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 by equal instalments over the following periods:

Development costs
5 years
1.9
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.

AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 17 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives by equal instalments over the following periods:

Freehold land and buildings
20 or 50 years
Plant and equipment
2 to 10 years
Fixtures and fittings
8 to 10 years
Motor vehicles
3 years

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.

1.10
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.

1.11
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.

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.

1.12
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.

AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 18 -
1.13
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.14
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.

1.15
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.

1.16
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.

AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 19 -
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.

1.17
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.

1.18
Retirement benefits

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

1.19
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.

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.20
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 20 -
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

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

2022
2021
£
£
Turnover analysed by class of business
Turnover
59,080,991
46,424,091
2022
2021
£
£
Other revenue
Interest income
117
287
4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(215)
7,439
Research and development costs
-
2,295
Depreciation of owned tangible fixed assets
2,510,515
1,900,255
(Profit)/loss on disposal of tangible fixed assets
(80,055)
264,059
Amortisation of intangible assets
46,815
-
Operating lease charges
452,844
264,162
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
8,013
8,538
Audit of the financial statements of the company's subsidiaries
17,526
5,465
25,539
14,003
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 21 -
6
Employees

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

Group
Company
2022
2021
2022
2021
Number
Number
Number
Number
Management
22
5
21
4
Production
147
122
73
69
Administration
64
72
43
66
Total
233
199
137
139

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
13,719,576
11,438,197
9,233,000
8,744,699
Social security costs
1,135,922
911,040
840,386
711,486
Pension costs
323,986
269,888
240,758
208,863
15,179,484
12,619,125
10,314,144
9,665,048
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
400,897
209,950
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
211,962
209,950
8
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
117
287
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
8
Interest receivable and similar income
(Continued)
- 22 -

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
117
287
9
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
168,767
104,312
Interest payable to group undertakings
-
0
(50)
168,767
104,262
Other finance costs:
Interest on finance leases and hire purchase contracts
74,441
-
0
Total finance costs
243,208
104,262
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
66,242
-
0
Deferred tax
Origination and reversal of timing differences
542,110
-
0
Total tax charge
608,352
-
0
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
10
Taxation
(Continued)
- 23 -

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:

2022
2021
£
£
Profit before taxation
3,929,024
1,684,455
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
746,515
320,046
Tax effect of expenses that are not deductible in determining taxable profit
9,804
2,388
Tax effect of utilisation of tax losses not previously recognised
(363,722)
(120,350)
Unutilised tax losses carried forward
-
0
25,560
Permanent capital allowances in excess of depreciation
(335,250)
(227,644)
Amortisation on assets not qualifying for tax allowances
8,895
-
0
Consolidation adjustment
542,110
-
0
Taxation charge
608,352
-
11
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Final paid
600,000
-
12
Intangible fixed assets
Group
Goodwill
Development costs
Total
£
£
£
Cost
At 1 October 2021
-
0
70,880
70,880
Additions
936,306
-
0
936,306
At 30 September 2022
936,306
70,880
1,007,186
Amortisation and impairment
At 1 October 2021
-
0
70,880
70,880
Amortisation charged for the year
46,815
-
0
46,815
At 30 September 2022
46,815
70,880
117,695
Carrying amount
At 30 September 2022
889,491
-
0
889,491
At 30 September 2021
-
0
-
0
-
0
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
12
Intangible fixed assets
(Continued)
- 24 -
The goodwill relates to the purchase of Avoncross Ltd.
13
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2021
6,347,964
21,020,187
765,036
-
0
28,133,187
Additions
79,885
2,405,275
22,986
32,260
2,540,406
Business combinations
-
0
3,368,340
22,513
170,773
3,561,626
Disposals
-
0
(805,641)
(40,123)
(12,000)
(857,764)
At 30 September 2022
6,427,849
25,988,161
770,412
191,033
33,377,455
Depreciation and impairment
At 1 October 2021
4,013,799
13,268,183
480,559
-
0
17,762,541
Depreciation charged in the year
111,781
2,272,845
84,681
41,208
2,510,515
Eliminated in respect of disposals
-
0
(463,574)
(26,634)
(9,807)
(500,015)
At 30 September 2022
4,125,580
15,077,454
538,606
31,401
19,773,041
Carrying amount
At 30 September 2022
2,302,269
10,910,707
231,806
159,632
13,604,414
At 30 September 2021
2,334,165
7,752,004
284,477
-
0
10,370,646
Company
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 October 2021
3,902,166
9,360,000
615,789
13,877,955
Additions
32,595
1,548,162
-
0
1,580,757
Disposals
-
0
(479,338)
-
0
(479,338)
At 30 September 2022
3,934,761
10,428,824
615,789
14,979,374
Depreciation and impairment
At 1 October 2021
1,921,711
4,291,999
400,365
6,614,075
Depreciation charged in the year
79,602
1,244,966
79,523
1,404,091
Eliminated in respect of disposals
-
0
(260,176)
-
0
(260,176)
At 30 September 2022
2,001,313
5,276,789
479,888
7,757,990
Carrying amount
At 30 September 2022
1,933,448
5,152,035
135,901
7,221,384
At 30 September 2021
1,980,455
5,068,001
215,424
7,263,880
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 25 -
14
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
8,150,000
4,000,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2021
4,000,000
Additions
4,150,000
At 30 September 2022
8,150,000
Carrying amount
At 30 September 2022
8,150,000
At 30 September 2021
4,000,000
15
Subsidiaries

Details of the company's subsidiaries at 30 September 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Centrum Pile Limited
UK
Ordinary shares
100.00
Avoncross Ltd
UK
Ordinary shares
100.00
Cannon Piling Ltd
UK
Ordinary shares
100.00
16
Financial instruments
Group
Company
2022
2021
2022
2021
£
£
£
£
17
Stocks
Group
Company
2022
2021
2022
2021
£
£
£
£
Raw materials and consumables
5,058,397
4,063,523
1,769,393
1,344,882
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 26 -
18
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,913,844
3,587,899
1,830,463
2,851,765
Gross amounts owed by contract customers
6,489,113
4,639,105
5,536,516
4,639,105
Corporation tax recoverable
46,800
114,058
-
0
67,085
Other debtors
1,584,148
1,702,258
1,441,657
1,323,399
13,033,905
10,043,320
8,808,636
8,881,354
Deferred tax asset (note 22)
26,651
-
0
-
0
-
0
13,060,556
10,043,320
8,808,636
8,881,354
Amounts falling due after more than one year:
Deferred tax asset (note 22)
376,549
-
0
376,549
-
0
Total debtors
13,437,105
10,043,320
9,185,185
8,881,354
19
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Obligations under finance leases
21
443,712
-
0
-
0
-
0
Trade creditors
8,895,773
7,113,438
5,400,988
5,212,284
Amounts owed to group undertakings
8,582,829
6,220,306
10,236,211
6,336,896
Corporation tax payable
66,242
-
0
-
0
-
0
Other taxation and social security
(279,021)
782,719
(1,128,260)
202,858
Other creditors
1,151,060
752,354
761,023
557,657
18,860,595
14,868,817
15,269,962
12,309,695
20
Creditors: amounts falling due after more than one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Obligations under finance leases
21
846,206
-
0
-
0
-
0
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 27 -
21
Finance lease obligations
Group
Company
2022
2021
2022
2021
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
443,712
-
0
-
0
-
0
In two to five years
846,206
-
0
-
0
-
0
1,289,918
-
-
-

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. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

22
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Group
£
£
£
£
Accelerated capital allowances
1,357,430
-
-
-
Tax losses
-
-
403,200
-
1,357,430
-
403,200
-
Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Company
£
£
£
£
Accelerated capital allowances
537,362
-
-
-
Tax losses
-
-
376,549
-
537,362
-
376,549
-
Group
Company
2022
2022
Movements in the year:
£
£
Asset at 1 October 2021
-
-
Charge to profit or loss
542,110
160,813
Other
412,120
-
Liability at 30 September 2022
954,230
160,813
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
22
Deferred taxation
(Continued)
- 28 -
23
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
323,986
269,888

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
Group and company
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
9,000,000
9,000,000
9,000,000
9,000,000
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
2022
2021
2022
2021
£
£
£
£
Within one year
104,936
97,963
99,446
91,387
Between two and five years
64,751
63,084
53,770
48,835
169,687
161,047
153,216
140,222
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 29 -
26
Cash generated from group operations
2022
2021
£
£
Profit for the year after tax
3,320,672
1,684,455
Adjustments for:
Taxation charged
608,352
-
0
Finance costs
243,208
104,262
Investment income
(117)
(287)
(Gain)/loss on disposal of tangible fixed assets
(80,055)
264,059
Amortisation and impairment of intangible assets
46,815
-
Depreciation and impairment of tangible fixed assets
2,510,515
1,900,255
Movements in working capital:
Increase in stocks
(994,874)
(1,003,307)
Increase in debtors
(3,057,843)
(3,400,939)
Increase in creditors
3,481,824
2,328,012
Cash generated from operations
6,078,497
1,876,510
27
Cash generated from operations - company
2022
2021
£
£
Profit for the year after tax
1,937,995
988,793
Adjustments for:
Taxation charged
160,813
-
0
Finance costs
193,147
83,546
Investment income
(36,052)
(36,006)
(Gain)/loss on disposal of tangible fixed assets
(35,424)
263,030
Depreciation and impairment of tangible fixed assets
1,404,091
1,407,926
Movements in working capital:
Increase in stocks
(424,511)
(478,891)
Decrease/(increase) in debtors
5,633
(3,231,784)
Increase in creditors
2,960,267
1,907,980
Cash generated from operations
6,165,959
904,594
AARSLEFF GROUND ENGINEERING LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 30 -
28
Analysis of changes in net funds/(debt) - group
1 October 2021
Cash flows
Other non-cash changes
30 September 2022
£
£
£
£
Cash at bank and in hand
358
404,167
-
404,525
Obligations under finance leases
-
(1,289,917)
(1)
(1,289,918)
358
(885,750)
(1)
(885,393)
29
Analysis of changes in net funds - company
1 October 2021
Cash flows
30 September 2022
£
£
£
Cash at bank and in hand
358
(222)
136
2022-09-302021-10-01falseCCH SoftwareCCH Accounts Production 2022.300Lars ChristensenStig WeisL ChristensenS Weis02623694bus:Consolidated2021-10-012022-09-30026236942021-10-012022-09-3002623694bus:Director32021-10-012022-09-3002623694bus:Director42021-10-012022-09-3002623694bus:Director62021-10-012022-09-3002623694bus:Director72021-10-012022-09-3002623694bus:Director12021-10-012022-09-3002623694bus:Director22021-10-012022-09-3002623694bus:RegisteredOffice2021-10-012022-09-3002623694bus:Consolidated2022-09-30026236942022-09-3002623694bus:Consolidated2020-10-012021-09-30026236942020-10-012021-09-3002623694core:Goodwillbus:Consolidated2022-09-3002623694core:Goodwillbus:Consolidated2021-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2021-09-3002623694bus:Consolidated2021-09-30026236942021-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-09-3002623694core:PlantMachinerybus:Consolidated2022-09-3002623694core:FurnitureFittingsbus:Consolidated2022-09-3002623694core:MotorVehiclesbus:Consolidated2022-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-09-3002623694core:PlantMachinerybus:Consolidated2021-09-3002623694core:FurnitureFittingsbus:Consolidated2021-09-3002623694core:MotorVehiclesbus:Consolidated2021-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssets2022-09-3002623694core:PlantMachinery2022-09-3002623694core:FurnitureFittings2022-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssets2021-09-3002623694core:PlantMachinery2021-09-3002623694core:FurnitureFittings2021-09-3002623694core:ShareCapitalbus:Consolidated2022-09-3002623694core:ShareCapitalbus:Consolidated2021-09-3002623694core:ShareCapital2022-09-3002623694core:ShareCapital2021-09-3002623694core:RetainedEarningsAccumulatedLosses2022-09-3002623694core:ShareCapitalbus:Consolidated2020-09-3002623694core:RetainedEarningsAccumulatedLossesbus:Consolidated2020-09-3002623694core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-09-3002623694core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-09-3002623694core:ShareCapital2020-09-3002623694core:RetainedEarningsAccumulatedLosses2020-09-3002623694core:RetainedEarningsAccumulatedLosses2021-09-3002623694bus:Consolidated2020-09-30026236942020-09-3002623694core:Goodwill2021-10-012022-09-3002623694core:IntangibleAssetsOtherThanGoodwill2021-10-012022-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-10-012022-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssets2021-10-012022-09-3002623694core:PlantMachinery2021-10-012022-09-3002623694core:FurnitureFittings2021-10-012022-09-3002623694core:MotorVehicles2021-10-012022-09-3002623694core:UKTaxbus:Consolidated2021-10-012022-09-3002623694core:UKTaxbus:Consolidated2020-10-012021-09-3002623694bus:Consolidated12021-10-012022-09-3002623694bus:Consolidated12020-10-012021-09-3002623694bus:Consolidated22021-10-012022-09-3002623694bus:Consolidated22020-10-012021-09-3002623694core:Goodwillbus:Consolidated2021-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2021-09-3002623694bus:Consolidated2021-09-3002623694core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-10-012022-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-10-012022-09-3002623694core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2021-10-012022-09-3002623694core:Goodwillbus:Consolidated2021-10-012022-09-3002623694core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2021-10-012022-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-09-3002623694core:PlantMachinerybus:Consolidated2021-09-3002623694core:FurnitureFittingsbus:Consolidated2021-09-3002623694core:MotorVehiclesbus:Consolidated2021-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssets2021-09-3002623694core:PlantMachinery2021-09-3002623694core:FurnitureFittings2021-09-30026236942021-09-3002623694core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-10-012022-09-3002623694core:PlantMachinerybus:Consolidated2021-10-012022-09-3002623694core:FurnitureFittingsbus:Consolidated2021-10-012022-09-3002623694core:MotorVehiclesbus:Consolidated2021-10-012022-09-3002623694core:Subsidiary12021-10-012022-09-3002623694core:Subsidiary22021-10-012022-09-3002623694core:Subsidiary32021-10-012022-09-3002623694core:Subsidiary112021-10-012022-09-3002623694core:Subsidiary222021-10-012022-09-3002623694core:Subsidiary332021-10-012022-09-3002623694core:CurrentFinancialInstrumentsbus:Consolidated2022-09-3002623694core:CurrentFinancialInstrumentsbus:Consolidated2021-09-3002623694core:CurrentFinancialInstruments2022-09-3002623694core:CurrentFinancialInstruments2021-09-3002623694core:Non-currentFinancialInstrumentsbus:Consolidated2022-09-3002623694core:Non-currentFinancialInstrumentsbus:Consolidated2021-09-3002623694core:Non-currentFinancialInstruments2022-09-3002623694core:Non-currentFinancialInstruments2021-09-3002623694core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-09-3002623694core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-09-3002623694core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-3002623694core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3002623694core:WithinOneYearbus:Consolidated2022-09-3002623694core:WithinOneYearbus:Consolidated2021-09-3002623694core:WithinOneYear2022-09-3002623694core:WithinOneYear2021-09-3002623694core:BetweenTwoFiveYearsbus:Consolidated2022-09-3002623694core:BetweenTwoFiveYearsbus:Consolidated2021-09-3002623694core:BetweenTwoFiveYears2022-09-3002623694core:BetweenTwoFiveYears2021-09-3002623694bus:PrivateLimitedCompanyLtd2021-10-012022-09-3002623694bus:FRS1022021-10-012022-09-3002623694bus:Audited2021-10-012022-09-3002623694bus:ConsolidatedGroupCompanyAccounts2021-10-012022-09-3002623694bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP