Kingston_Landscape_Group_ - Accounts

Company Registration No. 04625750 (England and Wales)
Kingston Landscape Group Limited
Unaudited financial statements
for the year ended 31 December 2022
Pages for filing with the registrar
Kingston Landscape Group Limited
Company information
Directors
Abigail Evans
Stephen Evans
Company number
04625750
Registered office
Bridge Farm Nursery
Hospital Bridge Road
Whitton
Twickenham
Middlesex
TW2 6LH
Accountants
Saffery Champness LLP
St John's Court
Easton Street
High Wycombe
HP11 1JX
Kingston Landscape Group Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
4 - 12
Kingston Landscape Group Limited
Statement of financial position
As at 31 December 2022
Page 1
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
860,856
623,062
Current assets
Stocks
211,807
199,494
Debtors
5
1,938,689
1,637,651
Cash at bank and in hand
1,833,531
1,497,514
3,984,027
3,334,659
Creditors: amounts falling due within one year
6
(1,508,620)
(1,303,940)
Net current assets
2,475,407
2,030,719
Total assets less current liabilities
3,336,263
2,653,781
Creditors: amounts falling due after more than one year
7
(153,669)
(123,173)
Provisions for liabilities
8
(289,021)
(256,709)
Net assets
2,893,573
2,273,899
Capital and reserves
Called up share capital
2
2
Profit and loss reserves
2,893,571
2,273,897
Total equity
2,893,573
2,273,899
Kingston Landscape Group Limited
Statement of financial position (continued)
As at 31 December 2022
Page 2

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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 28 March 2023 and are signed on its behalf by:
Stephen Evans
Director
Company Registration No. 04625750 (England and Wales)
Kingston Landscape Group Limited
Statement of changes in equity
For the year ended 31 December 2022
Page 3
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
2
2,110,403
2,110,405
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
463,494
463,494
Dividends
-
(300,000)
(300,000)
Balance at 31 December 2021
2
2,273,897
2,273,899
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
859,674
859,674
Dividends
-
(240,000)
(240,000)
Balance at 31 December 2022
2
2,893,571
2,893,573
Kingston Landscape Group Limited
Notes to the financial statements
For the year ended 31 December 2022
Page 4
1
Accounting policies
Company information

Kingston Landscape Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bridge Farm Nursery, Hospital Bridge Road, Whitton, Twickenham, Middlesex, TW2 6LH.

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 £.

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

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
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.

Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
1
Accounting policies (continued)
Page 5

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:

Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance

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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.

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.

1.6
Long term contracts

Where the outcome of a long term 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 long term 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.

Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
1
Accounting policies (continued)
Page 6

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.

1.7
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.

1.8
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 statement of financial position 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, 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.

Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
1
Accounting policies (continued)
Page 7
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.

1.9
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.

1.10
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 income statement 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.

Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
1
Accounting policies (continued)
Page 8
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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.12
Retirement benefits

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

1.13
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 statement of financial position 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.

Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
1
Accounting policies (continued)
Page 9

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 leases asset are consumed.

1.14
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.

1.15
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.

2
Employees

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

2022
2021
Number
Number
Total
72
73
Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
Page 10
3
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
147,153
104,939
Deferred tax
Origination and reversal of timing differences
32,312
20,003
Total tax charge
179,465
124,942
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2022
1,670,176
Additions
443,999
Disposals
(80,759)
At 31 December 2022
2,033,416
Depreciation and impairment
At 1 January 2022
1,047,114
Depreciation charged in the year
195,733
Eliminated in respect of disposals
(70,287)
At 31 December 2022
1,172,560
Carrying amount
At 31 December 2022
860,856
At 31 December 2021
623,062
Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
Page 11
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
70,845
215,242
Other debtors
1,867,844
1,422,409
1,938,689
1,637,651
6
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
941,229
863,698
Corporation tax
147,153
104,939
Other taxation and social security
89,455
75,168
Other creditors
330,783
260,135
1,508,620
1,303,940
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
153,669
123,173

Bank loans and overdrafts are secured by a fixed and floating charge over all property or undertaking of the company.

8
Provisions for liabilities
2022
2021
£
£
Dilapidations
155,000
155,000
Deferred tax liabilities
134,021
101,709
289,021
256,709
Kingston Landscape Group Limited
Notes to the financial statements (continued)
For the year ended 31 December 2022
Page 12
9
Operating lease commitments
Lessee

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

2022
2021
£
£
680,720
747,060
10
Related party transactions

At the balance sheet date the directors owed the company £30,100 (2021: £18,554 owed by the company).

2022-12-312022-01-01false29 March 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityAbigail EvansStephen Evans046257502022-01-012022-12-3104625750bus:Director12022-01-012022-12-3104625750bus:Director22022-01-012022-12-3104625750bus:RegisteredOffice2022-01-012022-12-31046257502022-12-31046257502021-12-3104625750core:OtherPropertyPlantEquipment2022-12-3104625750core:OtherPropertyPlantEquipment2021-12-3104625750core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3104625750core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104625750core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3104625750core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104625750core:CurrentFinancialInstruments2022-12-3104625750core:CurrentFinancialInstruments2021-12-3104625750core:ShareCapital2022-12-3104625750core:ShareCapital2021-12-3104625750core:RetainedEarningsAccumulatedLosses2022-12-3104625750core:RetainedEarningsAccumulatedLosses2021-12-3104625750core:ShareCapital2020-12-3104625750core:RetainedEarningsAccumulatedLosses2020-12-3104625750core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31046257502021-01-012021-12-3104625750core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3104625750core:PlantMachinery2022-01-012022-12-3104625750core:FurnitureFittings2022-01-012022-12-3104625750core:MotorVehicles2022-01-012022-12-3104625750core:UKTax2022-01-012022-12-3104625750core:UKTax2021-01-012021-12-3104625750core:OtherPropertyPlantEquipment2021-12-3104625750core:OtherPropertyPlantEquipment2022-01-012022-12-3104625750core:WithinOneYear2022-12-3104625750core:WithinOneYear2021-12-3104625750core:Non-currentFinancialInstruments2022-12-3104625750core:Non-currentFinancialInstruments2021-12-3104625750bus:PrivateLimitedCompanyLtd2022-01-012022-12-3104625750bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3104625750bus:FRS1022022-01-012022-12-3104625750bus:AuditExemptWithAccountantsReport2022-01-012022-12-3104625750bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP