HOMELEIGH_HOLDINGS_LIMITE - Accounts


Company registration number 9928857 (England and Wales)
HOMELEIGH HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
HOMELEIGH HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr RJ Jenkins
Mr T H Jenkins
Company number
9928857
Registered office
Station Road
Staplehurst
Tonbridge
TN12 0PY
Auditor
Nash Harvey Group LLP
The Granary
Hermitage Court
Hermitage Lane
Maidstone
Kent
ME16 9NT
HOMELEIGH HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 34
HOMELEIGH HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2022
- 1 -

The directors present the strategic report for the year ended 31 July 2022.

Fair review of the business

On 12th May 2016 Homeleigh Holdings Limited purchased 40% of the shares in Homeleigh Timber and Buildings Supplies Limited. It also bought a part share in two properties which its subsidiary trades from. On 5th January 2017 Homeleigh Holdings acquired a further 40% of the shares in Homeleigh Timber and Building Supplies Limited. The company became a subsidiary as a result of owning 80% of the shares in Homeleigh Timber and Building Supplies Limited.

We present our report about the group in relation to the full trading year.

The group generated a turnover of over £11.2 million as a result of the results of its trading subsidiary Homeleigh Timber and Building Supplies Limited, this was a good result given the one off retail custom in the prior year due to covid. The group has seen significant price rises on its materials for resale as a result of shortages and the effect of energy increases for suppliers of processed materials. Price fluctuations are passed on to customers where possible, however this is increasingly difficult to do and still remain competitive in the industry.

Stock availability within the industry continues to be an issue at times therefore stock holding has to be managed to meet demand while being mindful of the constant changes in price as we have seen some lines of stock held fall in value as well as increase.

The DIY market continued to form a strong part of revenue since Covid although we saw signs of this dropping off towards the year end. The demand in the new build market remains stable.

We streamlined all operations at the start of the pandemic and actively cut overhead expenditure where possible to give the group the optimum basis on which to trade at that time and this continued into 2022.

We have in prior years adopted a policy of continually investing in the vehicle fleet through contract hire and hire purchase in order to maintain our reliability for delivery and despite a pause in this last year while things were uncertain, we are now continuing with that policy due to the saving in vehicle repairs and maintenance by investing in newer vehicles.

We continue to invest in the branches to improve operations and maintenance of customer and storage areas. The four sites frequently require ongoing repairs and maintenance to stock holding areas as well as the shops and offices and our Woodford site in particular has benefitted from a new building for storage and our Maidstone branch has also benefited from a reorganisation.

The Operating profit for the group was £837k and we are pleased with the results for the year given that the business was starting to settle to normal trading levels towards the end of the year following the pandemic.

 

The balance sheet at the year end reflects the retention of profit in the year to enable us to carry sufficient stock to meet the demand and provides the company with stability.

Principal risks and uncertainties

There are economic and financial risks facing the business.

 

The economic cycle both nationally and internationally is a risk to the business and it is expected that this will result in peaks and downturns in all areas of revenue generation. The directors continually assess these risks and adapt their financial strategy accordingly to be prepared for any downturns. The onset of the pandemic created uncertainty with forced closure of branches and a change in operations to ensure we could trade safely and effectively. We continue to monitor this closely so that we can react at the earliest opportunity.

 

There is risk within the industry as we operate in a price sensitive market that is driven by competition, fluctuations in raw material prices, fuel and energy costs and the availability of products. We are a member of the National Merchant Buying Society which enables us to secure better terms with suppliers and the benefit of rebates and discounts enabling us to be competitive on price.

 

We continue to monitor the effects of Brexit on the business, and while this has not had a major effect on us, we monitor stock levels and availability to ensure a continued supply to meet demand.

HOMELEIGH HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 2 -
Development and performance

The industry has seen two years of growth as a result of higher retail spend throughout the pandemic which saw turnover increase and an improved margin. The industry began to settle to normal patterns of trading seen pre-pandemic towards the end of the year and price rises resulted in margin decreasing to pre pandemic levels.

The group worked to retain cash during the pandemic with various measures and also meets its day-to-day working capital requirements through its bank facilities. The current economic conditions continue to create uncertainty over

(a) the level of demand for the group's products; and

(b) the availability of bank finance for the foreseeable future.

 

The group's forecasts and projections have been considered in light of current demand and the directors are satisfied that the group has adequate resources to continue in operational existence for the foreseeable future. The group therefore continues to adopt the going concern basis in preparing its financial statements.

On behalf of the board

Mr T H Jenkins
Director
27 April 2023
HOMELEIGH HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2022
- 3 -

The directors present their annual report and financial statements for the year ended 31 July 2022.

Principal activities

The principal activity of the company and group was that of a holding company for a timber and builders merchants.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £194,000.

Directors

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

Mr RJ Jenkins
Mr T H Jenkins
Financial instruments
Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans.

Foreign currency risk

The group’s principal foreign currency exposures arise from trading with overseas companies. Group policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling and as these transactions are minimal in comparison to overall materials purchases, the Group ensures it take opportunity of the best rate between the invoice date and the due date.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Auditor

In accordance with the company's articles, a resolution proposing that Nash Harvey Group LLP be reappointed as auditor of the group will be put at a General Meeting.

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.

HOMELEIGH HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 4 -
On behalf of the board
Mr T H Jenkins
Director
27 April 2023
HOMELEIGH HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 JULY 2022
- 5 -

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.

HOMELEIGH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HOMELEIGH HOLDINGS LIMITED
- 6 -
Opinion

We have audited the financial statements of Homeleigh Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 July 2022 which comprise the group profit and loss account, 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 31 July 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.

HOMELEIGH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HOMELEIGH HOLDINGS LIMITED
- 7 -
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.

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

  • the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations,

  • we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector,

  • we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation,

  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence, and

  • identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

HOMELEIGH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HOMELEIGH HOLDINGS LIMITED
- 8 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected, and alleged fraud, and

  • considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

  • performed analytical procedures to identify any unusual or unexpected relationships,

  • tested journal entries to identify unusual transactions,

  • assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias, and

  • investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

  • agreeing financial statement disclosures to underlying supporting documentation,

  • reading the minutes of meetings of those charged with governance,

  • enquiring of management as to actual and potential litigation and claims, and

  • reviewing correspondence with HMRC, relevant regulators, and the company’s legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

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.

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.

John Alder FCA
Senior Statutory Auditor
For and on behalf of Nash Harvey Group LLP
27 April 2023
Chartered Accountants
Statutory Auditor
The Granary
Hermitage Court
Hermitage Lane
Maidstone
Kent
ME16 9NT
HOMELEIGH HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JULY 2022
- 9 -
2022
2021
Notes
£
£
Turnover
3
11,196,240
11,817,037
Cost of sales
(7,131,396)
(7,001,834)
Gross profit
4,064,844
4,815,203
Distribution costs
(1,837,251)
(1,940,200)
Administrative expenses
(1,401,001)
(1,883,532)
Other operating income
11,141
123,430
Operating profit
4
837,733
1,114,901
Interest receivable and similar income
7
145
56
Interest payable and similar expenses
8
(43,119)
(46,133)
Profit before taxation
794,759
1,068,824
Tax on profit
9
(200,062)
(272,073)
Profit for the financial year
26
594,697
796,751
Profit for the financial year is attributable to:
- Owners of the parent company
475,777
637,542
- Non-controlling interests
118,920
159,209
594,697
796,751

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

HOMELEIGH HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2022
- 10 -
2022
2021
£
£
Profit for the year
594,697
796,751
Other comprehensive income
-
-
Total comprehensive income for the year
594,697
796,751
Total comprehensive income for the year is attributable to:
- Owners of the parent company
475,777
637,542
- Non-controlling interests
118,920
159,209
594,697
796,751
HOMELEIGH HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 JULY 2022
31 July 2022
- 11 -
2022
2021
Notes
£
£
£
£
Fixed assets
Goodwill
12
160,666
202,576
Tangible assets
13
2,330,655
2,286,300
2,491,321
2,488,876
Current assets
Stocks
17
940,846
891,852
Debtors
18
1,505,709
1,527,927
Cash at bank and in hand
708,915
1,197,217
3,155,470
3,616,996
Creditors: amounts falling due within one year
19
(2,564,294)
(3,244,717)
Net current assets
591,176
372,279
Total assets less current liabilities
3,082,497
2,861,155
Creditors: amounts falling due after more than one year
20
(1,171,777)
(1,401,369)
Provisions for liabilities
Deferred tax liability
23
175,857
125,620
(175,857)
(125,620)
Net assets
1,734,863
1,334,166
Capital and reserves
Called up share capital
25
100
100
Equity reserve
26
492,077
492,077
Profit and loss reserves
26
636,643
354,866
Equity attributable to owners of the parent company
1,128,820
847,043
Non-controlling interests
606,043
487,123
1,734,863
1,334,166
The financial statements were approved by the board of directors and authorised for issue on 27 April 2023 and are signed on its behalf by:
27 April 2023
Mr T H Jenkins
Director
HOMELEIGH HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 JULY 2022
31 July 2022
- 12 -
2022
2021
Notes
£
£
£
£
Fixed assets
Investment properties
14
370,681
370,681
Investments
15
760,760
760,760
1,131,441
1,131,441
Current assets
Debtors
18
97
48,640
Cash at bank and in hand
15,648
25,756
15,745
74,396
Creditors: amounts falling due within one year
19
(585,940)
(782,599)
Net current liabilities
(570,195)
(708,203)
Total assets less current liabilities
561,246
423,238
Creditors: amounts falling due after more than one year
20
(274,996)
(374,996)
Net assets
286,250
48,242
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
26
286,150
48,142
Total equity
286,250
48,242

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 £432,008 (2021 - £282,616 profit).

The financial statements were approved by the board of directors and authorised for issue on 27 April 2023 and are signed on its behalf by:
27 April 2023
Mr T H Jenkins
Director
Company Registration No. 9928857
HOMELEIGH HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2022
- 13 -
Share capital
Equity reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 August 2020
100
492,077
13,324
505,501
327,914
833,415
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
-
637,542
637,542
159,209
796,751
Dividends
10
-
-
(296,000)
(296,000)
-
(296,000)
Balance at 31 July 2021
100
492,077
354,866
847,043
487,123
1,334,166
Year ended 31 July 2022:
Profit and total comprehensive income for the year
-
-
475,777
475,777
118,920
594,697
Dividends
10
-
-
(194,000)
(194,000)
-
(194,000)
Balance at 31 July 2022
100
492,077
636,643
1,128,820
606,043
1,734,863
HOMELEIGH HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2022
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 August 2020
100
61,526
61,626
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
282,616
282,616
Dividends
10
-
(296,000)
(296,000)
Balance at 31 July 2021
100
48,142
48,242
Year ended 31 July 2022:
Profit and total comprehensive income for the year
-
432,008
432,008
Dividends
10
-
(194,000)
(194,000)
Balance at 31 July 2022
100
286,150
286,250
HOMELEIGH HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2022
- 15 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
490,653
31,130
Interest paid
(43,119)
(46,133)
Income taxes paid
(288,278)
(195,654)
Net cash inflow/(outflow) from operating activities
159,256
(210,657)
Investing activities
Purchase of tangible fixed assets
(151,010)
(133,339)
Proceeds on disposal of tangible fixed assets
29,000
1
Interest received
145
56
Net cash used in investing activities
(121,865)
(133,282)
Financing activities
Proceeds of new bank loans
-
500,000
Repayment of bank loans
(141,942)
(40,894)
Payment of finance leases obligations
(189,750)
(176,260)
Dividends paid to equity shareholders
(194,000)
(296,000)
Net cash used in financing activities
(525,692)
(13,154)
Net decrease in cash and cash equivalents
(488,301)
(357,093)
Cash and cash equivalents at beginning of year
1,197,216
1,554,309
Cash and cash equivalents at end of year
708,915
1,197,216
HOMELEIGH HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2022
- 16 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
31
(185,999)
70,978
Interest paid
(273)
-
0
Income taxes paid
(19,836)
(10,244)
Net cash (outflow)/inflow from operating activities
(206,108)
60,734
Investing activities
Dividends received
390,000
240,000
Net cash generated from investing activities
390,000
240,000
Financing activities
Dividends paid to equity shareholders
(194,000)
(296,000)
Net cash used in financing activities
(194,000)
(296,000)
Net (decrease)/increase in cash and cash equivalents
(10,108)
4,734
Cash and cash equivalents at beginning of year
25,756
21,022
Cash and cash equivalents at end of year
15,648
25,756
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
- 17 -
1
Accounting policies
Company information

Homeleigh Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Station Road, Staplehurst, Tonbridge Kent TN12 0PY.

 

The group consists of Homeleigh Holdings 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 financial statements incorporate those of Homeleigh Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).

 

All financial statements are made up to 31 July 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.

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 18 -

Homeleigh Timber and Building Supplies Limited has been included in the group financial statements using the purchase method of accounting. Accordingly, the prior year group profit and loss account and statement of cash flows include the results and cash flows of Homeleigh Timber and Building Supplies Limited for the year. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

 

The group profit and loss account and statement of cash flows also include the results and cash flows of Homeleigh Building Supplies Limited, which is a subsidiary of Homeleigh Timber and Buildings Supplies Limited. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

 

 

1.4
Going concern

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

1.5
Turnover

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Intangible fixed assets - goodwill

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

 

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

1.7
Tangible fixed assets

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

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:

Freehold land and buildings
4% on cost
Leasehold land and buildings
2% on cost and 10% on cost
Plant and equipment
15% reducing balance
Motor vehicles
25% reducing balance
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 19 -

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

1.8
Fixed asset investments

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

 

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

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

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

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

1.10
Stocks

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

 

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

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.11
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.12
Financial instruments

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

 

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

 

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

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 20 -
Basic financial assets

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

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

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

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 21 -
Other financial liabilities

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.13
Equity instruments

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

1.14
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.16
Retirement benefits

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

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 22 -
1.17
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.18
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.19
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.

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 23 -
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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Impairment Review

Determine whether there are indicators of impairment of the company's tangible and intangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit. Where indicators exist impairment reviews are carried out on the company's tangible and intangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future performance.

Stock Valuation

Stocks are valued at the lower cost and net realisable value. New realisable value includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include forecast consumer demand, the promotional, competitive and economic environment and stock loss trends.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Tangible Fixed Assets

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation are taken into account.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Timber and Builders Merchants
11,196,240
11,817,037
2022
2021
£
£
Turnover analysed by geographical market
UK
11,196,240
11,817,037
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
3
Turnover and other revenue
(Continued)
- 24 -
2022
2021
£
£
Other revenue
Interest income
145
56
Grants received
11,139
123,147
4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
1,570
(122)
Government grants
(11,139)
(123,147)
Depreciation of owned tangible fixed assets
113,215
89,490
Depreciation of tangible fixed assets held under finance leases
117,289
132,241
Impairment of owned tangible fixed assets
-
295,772
(Profit)/loss on disposal of tangible fixed assets
(14,674)
4,754
Amortisation of intangible assets
41,910
41,910
Operating lease charges
218,493
225,672
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
2,000
1,500
Audit of the financial statements of the company's subsidiaries
10,000
10,000
12,000
11,500
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
Directors
4
4
-
-
Management and Office
16
16
-
-
Other
34
35
-
-
Total
54
55
-
0
-
0
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
6
Employees
(Continued)
- 25 -

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
1,488,604
1,603,759
-
0
-
0
Social security costs
153,602
153,428
-
0
-
0
Pension costs
55,934
67,636
-
0
-
0
1,698,140
1,824,823
-
0
-
0
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
145
56

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
145
56
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
30,660
29,205
Interest on invoice finance arrangements
-
0
2,456
30,660
31,661
Other finance costs:
Interest on finance leases and hire purchase contracts
10,283
13,398
Other interest
2,176
1,074
Total finance costs
43,119
46,133
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
149,825
278,438
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
9
Taxation
2022
2021
£
£
(Continued)
- 26 -
Deferred tax
Origination and reversal of timing differences
50,237
(6,365)
Total tax charge
200,062
272,073

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
794,759
1,068,824
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
151,004
203,077
Tax effect of expenses that are not deductible in determining taxable profit
1,840
67,298
Permanent capital allowances in excess of depreciation
(3,019)
8,063
Deferred tax
50,237
(6,365)
Taxation charge
200,062
272,073
10
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Final paid
194,000
296,000
11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2022
2021
Notes
£
£
In respect of:
Property, plant and equipment
13
-
295,772
Recognised in:
Administrative expenses
-
295,772
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 27 -
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 August 2021 and 31 July 2022
569,111
Amortisation and impairment
At 1 August 2021
366,535
Amortisation charged for the year
41,910
At 31 July 2022
408,445
Carrying amount
At 31 July 2022
160,666
At 31 July 2021
202,576
The company had no intangible fixed assets at 31 July 2022 or 31 July 2021.

More information on impairment movements in the year is given in note 11.

13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 August 2021
1,044,032
1,422,653
889,071
1,296,311
4,652,067
Additions
-
0
67,650
98,655
122,880
289,185
Disposals
-
0
-
0
(52,002)
-
0
(52,002)
At 31 July 2022
1,044,032
1,490,303
935,724
1,419,191
4,889,250
Depreciation and impairment
At 1 August 2021
673,351
284,547
685,086
722,783
2,365,767
Depreciation charged in the year
-
0
29,446
34,646
166,412
230,504
Eliminated in respect of disposals
-
0
-
0
(37,676)
-
0
(37,676)
At 31 July 2022
673,351
313,993
682,056
889,195
2,558,595
Carrying amount
At 31 July 2022
370,681
1,176,310
253,668
529,996
2,330,655
At 31 July 2021
370,682
1,138,106
203,985
573,527
2,286,300
The company had no tangible fixed assets at 31 July 2022 or 31 July 2021.
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
13
Tangible fixed assets
(Continued)
- 28 -

More information on impairment movements in the year is given in note 11.

14
Investment property
Group
Company
2022
2022
£
£
Fair value
At 1 August 2021 and 31 July 2022
-
370,681

Investment property comprises of a part share in Woodford Farm Buildings and Station Road Staplehurst, both of which are let to the subsidiary. Under FRS102 while in the company accounts the property is treated as an investment property, in the group accounts it is treated as freehold property as use within the group prohibits it from being treated as an investment property. Therefore there is no requirement for professional valuation and the directors have assessed the value by reference to market evidence of transaction prices for similar properties.

 

15
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
760,760
760,760
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 August 2021 and 31 July 2022
760,760
Carrying amount
At 31 July 2022
760,760
At 31 July 2021
760,760
16
Subsidiaries

Details of the company's subsidiaries at 31 July 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Homeleigh Building Supplies Limited
UK
Ordinary
0
80.00
Homeleigh Timber and Building Supplies Limited
UK
Ordinary
80.00
-
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
16
Subsidiaries
(Continued)
- 29 -
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Homeleigh Timber and Building Supplies Limited
2,048,707
594,599
Homeleigh Building Supplies Limited (Dormant)
-
-
17
Stocks
Group
Company
2022
2021
2022
2021
£
£
£
£
Finished goods and goods for resale
940,846
891,852
-
0
-
0
18
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,126,380
1,302,666
-
0
-
0
Other debtors
319,860
179,285
97
48,640
Prepayments and accrued income
59,469
45,976
-
0
-
0
1,505,709
1,527,927
97
48,640
19
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Bank loans and overdrafts
21
151,496
149,445
-
0
-
0
Obligations under finance leases
22
110,080
176,058
-
0
-
0
Trade creditors
1,762,089
1,991,060
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
462,153
659,867
Corporation tax payable
149,825
288,278
9,854
19,836
Other taxation and social security
241,133
398,892
-
-
Other creditors
120,539
109,148
109,233
100,196
Accruals and deferred income
29,132
131,836
4,700
2,700
2,564,294
3,244,717
585,940
782,599
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 30 -
20
Creditors: amounts falling due after more than one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Bank loans and overdrafts
21
699,825
843,819
-
0
-
0
Obligations under finance leases
22
196,956
182,554
-
0
-
0
Other creditors
274,996
374,996
274,996
374,996
1,171,777
1,401,369
274,996
374,996
21
Loans and overdrafts
Group
Company
2022
2021
2022
2021
£
£
£
£
Bank loans
851,321
993,263
-
0
-
0
Bank overdrafts
-
0
1
-
0
-
0
851,321
993,264
-
-
Payable within one year
151,496
149,445
-
0
-
0
Payable after one year
699,825
843,819
-
0
-
0

The bank liabilities are secured by a fixed charge over all fixed assets and shares in subsidiaries and a floating charge over all property and undertakings dated 12th January 2015. The invoice discounting facility is secured by a fixed and floating charge over assets and a charge on all purchased debtors dated 22nd January 2015.

 

22
Finance lease obligations
Group
Company
2022
2021
2022
2021
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
138,547
183,187
-
0
-
0
In two to five years
188,436
187,866
-
0
-
0
326,983
371,053
-
-
Less: future finance charges
(19,947)
(12,441)
-
0
-
0
307,036
358,612
-
0
-
0

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 31 -
23
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Group
£
£
Accelerated capital allowances
175,857
125,620
The company has no deferred tax assets or liabilities.
Group
Company
2022
2022
Movements in the year:
£
£
Liability at 1 August 2021
125,620
-
Charge to profit or loss
50,237
-
Liability at 31 July 2022
175,857
-

The net reversal of deferred tax liabilities is expected within 5 years. This is expected to arise because depreciation is anticipated to be higher than the available capital allowances. However, it should be noted that further reversals (or further increases in deferred tax balances) may arise. As the future deferred tax balances, if any, will be dependent on future changes in fair values of assets and liabilities, it is not possible to estimate any further future reversals.

24
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
55,934
67,636

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.

25
Share capital
Group and company
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 32 -
26
Reserves
Equity reserve

On 5th January 2017 Homeleigh Holdings acquired a further 40% of the shares in Homeleigh Timber and Building Supplies Limited. In accordance with paragraph 9.19D of FRS102, this further acquisition has been treated as a transaction among equity holders in their capacity of equity holders and the net assets are not revalued to fair value and no additional goodwill is recognised. Therefore the non controlling interest has been adjusted to reflect Homeleigh Holdings Limited additional ownership interest.

27
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for certain of its properties. Leases are negotiated for an average term of 5 years and rentals are fixed for an average of 3 years with an option to extend for a further 2 years at the prevailing market rate.

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
156,504
156,504
-
-
Between two and five years
5,291
5,291
-
-
161,795
161,795
-
-
28
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Rent paid
2022
2021
£
£
Group
Ray Jenkins and Trevor Jenkins
86,869
86,869
29
Directors' transactions

Dividends totalling £194,000 (2021 - £296,000) were paid in the year in respect of shares held by the company's directors.

HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 33 -
30
Cash generated from group operations
2022
2021
£
£
Profit for the year after tax
594,697
796,751
Adjustments for:
Taxation charged
200,062
272,073
Finance costs
43,119
46,133
Investment income
(145)
(56)
(Gain)/loss on disposal of tangible fixed assets
(14,674)
4,754
Amortisation and impairment of intangible assets
41,910
41,910
Depreciation and impairment of tangible fixed assets
230,504
517,503
Movements in working capital:
Increase in stocks
(48,994)
(673,452)
Decrease/(increase) in debtors
22,218
(515,641)
Decrease in creditors
(578,044)
(458,845)
Cash generated from operations
490,653
31,130
31
Cash (absorbed by)/generated from operations - company
2022
2021
£
£
Profit for the year after tax
432,008
282,616
Adjustments for:
Taxation charged
9,854
9,996
Finance costs
273
-
0
Investment income
(390,000)
(240,000)
Movements in working capital:
Decrease/(increase) in debtors
48,543
(48,544)
(Decrease)/increase in creditors
(286,677)
66,910
Cash (absorbed by)/generated from operations
(185,999)
70,978
HOMELEIGH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 34 -
32
Analysis of changes in net debt - group
1 August 2021
Cash flows
New finance leases
31 July 2022
£
£
£
£
Cash at bank and in hand
1,197,217
(488,302)
-
708,915
Bank overdrafts
(1)
1
-
-
0
1,197,216
(488,301)
-
708,915
Borrowings excluding overdrafts
(993,263)
141,942
-
(851,321)
Obligations under finance leases
(358,612)
189,750
(138,174)
(307,036)
(154,659)
(156,609)
(138,174)
(449,442)
33
Analysis of changes in net funds - company
1 August 2021
Cash flows
31 July 2022
£
£
£
Cash at bank and in hand
25,756
(10,108)
15,648
2022-07-312021-08-01falseCCH SoftwareCCH Accounts Production 2022.300Mr RJ JenkinsMr T H Jenkins9928857bus:Consolidated2021-08-012022-07-3199288572021-08-012022-07-319928857bus:Director12021-08-012022-07-319928857bus:Director22021-08-012022-07-319928857bus:RegisteredOffice2021-08-012022-07-319928857bus:Consolidated2022-07-3199288572022-07-319928857bus:Consolidated2020-08-012021-07-3199288572020-08-012021-07-319928857core:Goodwillbus:Consolidated2022-07-319928857core:Goodwillbus:Consolidated2021-07-319928857bus:Consolidated2021-07-319928857core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-07-319928857core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-07-319928857core:PlantMachinerybus:Consolidated2022-07-319928857core:MotorVehiclesbus:Consolidated2022-07-319928857core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-07-319928857core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-07-319928857core:PlantMachinerybus:Consolidated2021-07-319928857core:MotorVehiclesbus:Consolidated2021-07-319928857core:ShareCapitalbus:Consolidated2022-07-319928857core:ShareCapitalbus:Consolidated2021-07-319928857core:OtherReservesSubtotalbus:Consolidated2022-07-319928857core:OtherReservesSubtotalbus:Consolidated2021-07-319928857core:ShareCapital2022-07-319928857core:ShareCapital2021-07-319928857core:RetainedEarningsAccumulatedLosses2022-07-319928857core:ShareCapitalbus:Consolidated2020-07-319928857core:ConvertibleDebtEquityComponentReservebus:Consolidated2020-07-319928857core:RetainedEarningsAccumulatedLossesbus:Consolidated2020-07-319928857core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-07-319928857core:Non-controllingInterestsbus:Consolidated2021-07-319928857core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-07-319928857core:Non-controllingInterestsbus:Consolidated2022-07-319928857core:ShareCapital2020-07-319928857core:RetainedEarningsAccumulatedLosses2020-07-319928857core:RetainedEarningsAccumulatedLosses2021-07-3199288572021-07-319928857bus:Consolidated2020-07-3199288572020-07-319928857core:Goodwill2021-08-012022-07-319928857core:LandBuildingscore:OwnedOrFreeholdAssets2021-08-012022-07-319928857core:LandBuildingscore:LongLeaseholdAssets2021-08-012022-07-319928857core:PlantMachinery2021-08-012022-07-319928857core:MotorVehicles2021-08-012022-07-319928857core:UKTaxbus:Consolidated2021-08-012022-07-319928857core:UKTaxbus:Consolidated2020-08-012021-07-319928857bus:Consolidated12021-08-012022-07-319928857bus:Consolidated12020-08-012021-07-319928857core:Goodwillbus:Consolidated2021-07-319928857core:Goodwillbus:Consolidated2021-08-012022-07-319928857core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-07-319928857core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-07-319928857core:PlantMachinerybus:Consolidated2021-07-319928857core:MotorVehiclesbus:Consolidated2021-07-319928857bus:Consolidated2021-07-319928857core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-08-012022-07-319928857core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-08-012022-07-319928857core:PlantMachinerybus:Consolidated2021-08-012022-07-319928857core:MotorVehiclesbus:Consolidated2021-08-012022-07-319928857core:Subsidiary12021-08-012022-07-319928857core:Subsidiary22021-08-012022-07-319928857core:Subsidiary112021-08-012022-07-319928857core:Subsidiary222021-08-012022-07-319928857core:Subsidiary22022-07-319928857core:CurrentFinancialInstruments2022-07-319928857core:CurrentFinancialInstruments2021-07-319928857core:CurrentFinancialInstrumentsbus:Consolidated2022-07-319928857core:CurrentFinancialInstrumentsbus:Consolidated2021-07-319928857core:WithinOneYearbus:Consolidated2022-07-319928857core:WithinOneYearbus:Consolidated2021-07-319928857core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-319928857core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-319928857core:Non-currentFinancialInstrumentsbus:Consolidated2022-07-319928857core:Non-currentFinancialInstrumentsbus:Consolidated2021-07-319928857core:Non-currentFinancialInstruments2022-07-319928857core:Non-currentFinancialInstruments2021-07-319928857core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-07-319928857core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12022-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12021-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYear22022-07-319928857core:Non-currentFinancialInstrumentscore:AfterOneYear22021-07-319928857core:WithinOneYear2022-07-319928857core:WithinOneYear2021-07-319928857core:BetweenTwoFiveYearsbus:Consolidated2022-07-319928857core:BetweenTwoFiveYearsbus:Consolidated2021-07-319928857core:BetweenTwoFiveYears2022-07-319928857core:BetweenTwoFiveYears2021-07-319928857bus:PrivateLimitedCompanyLtd2021-08-012022-07-319928857bus:FRS1022021-08-012022-07-319928857bus:Audited2021-08-012022-07-319928857bus:ConsolidatedGroupCompanyAccounts2021-08-012022-07-319928857bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP