C.SPRATT_MULTIUTILITY_LTD - Accounts


Company registration number SC330796 (Scotland)
C.SPRATT MULTIUTILITY LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
C.SPRATT MULTIUTILITY LTD
COMPANY INFORMATION
Directors
Mr C L Spratt
Mr P A Moffett
Secretary
Mr J Spratt
Company number
SC330796
Registered office
440 Helen Street
Glasgow
Renfrewshire
United Kingdom
G51 3HR
Auditor
Azets Audit Services
Titanium 1
King's Inch Place
Renfrew
Renfrewshire
United Kingdom
PA4 8WF
Business address
440 Helen Street
Glasgow
Renfrewshire
United Kingdom
G51 3HR
C.SPRATT MULTIUTILITY LTD
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 21
C.SPRATT MULTIUTILITY LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 1 -

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

Business Review

The directors are satisfied with the profit for the year and hope that the company will continue to be profitable in the current year.

Principal Risks and Uncertainties

The principal risk affecting the continuing growth of the company is the availability of the required workforce and the lasting impacts of the Covid-19 pandemic.

Key Performance Indicators

Our Key Performance Indicators in 2023 will be sales and gross profit margin.

Future Developments

The directors' assessment of risk leads them to continue to concentrate on gaining more business which meet the company's required risk profile whilst ensuring that margins are not eroded.

On behalf of the board

Mr C L Spratt
Director
28 August 2023
C.SPRATT MULTIUTILITY LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 2 -

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

Principal activities

The principal activity of the company continued to be that of multi utility contracting.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £3,075,000. The directors do not recommend payment of a further dividend.

Directors

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

Mr C L Spratt
Mr P A Moffett
Auditor

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

Statement of 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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Mr C L Spratt
Director
28 August 2023
C.SPRATT MULTIUTILITY LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 3 -

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 company and of the profit or loss of the company 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;

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

 

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

C.SPRATT MULTIUTILITY LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF C.SPRATT MULTIUTILITY LTD
- 4 -
Opinion

We have audited the financial statements of C.Spratt Multiutility Ltd (the 'company') for the year ended 30 November 2022 which comprise the statement of income and retained earnings, the balance sheet, the 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 company's affairs as at 30 November 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the 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.

C.SPRATT MULTIUTILITY LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF C.SPRATT MULTIUTILITY LTD
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

 

The financial statements of C.Spratt Multiutility Ltd for the period ended 30 November 2020 were not audited as the company took advantage of the Companies Act 2006 section 477 small company audit exemption in that year.

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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

C.SPRATT MULTIUTILITY LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF C.SPRATT MULTIUTILITY LTD
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

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

 

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

 

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

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

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

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

 

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

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.

Stephen Wilkie (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
28 August 2023
Chartered Accountants
Statutory Auditor
Titanium 1
King's Inch Place
Renfrew
Renfrewshire
United Kingdom
PA4 8WF
C.SPRATT MULTIUTILITY LTD
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
12,615,828
13,048,295
Cost of sales
(7,081,795)
(11,726,166)
Gross profit
5,534,033
1,322,129
Administrative expenses
(599,406)
(734,958)
Other operating income
-
0
17,600
Operating profit
4
4,934,627
604,771
Interest receivable and similar income
8
1,529
479
Interest payable and similar expenses
9
(13,964)
(4,161)
Profit before taxation
4,922,192
601,089
Tax on profit
10
(922,113)
(151,531)
Profit for the financial year
4,000,079
449,558
Retained earnings brought forward
1,917,503
2,552,945
Dividends
11
(3,075,000)
(1,085,000)
Retained earnings carried forward
2,842,582
1,917,503

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

C.SPRATT MULTIUTILITY LTD
BALANCE SHEET
AS AT 30 NOVEMBER 2022
30 November 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,386,730
834,781
Current assets
Stocks
13
1,100,000
858,040
Debtors
14
1,550,513
1,886,198
Cash at bank and in hand
2,344,712
959,889
4,995,225
3,704,127
Creditors: amounts falling due within one year
15
(3,197,427)
(2,412,258)
Net current assets
1,797,798
1,291,869
Total assets less current liabilities
3,184,528
2,126,650
Provisions for liabilities
Deferred tax liability
18
340,745
207,946
(340,745)
(207,946)
Net assets
2,843,783
1,918,704
Capital and reserves
Called up share capital
20
1,201
1,201
Profit and loss reserves
2,842,582
1,917,503
Total equity
2,843,783
1,918,704
The financial statements were approved by the board of directors and authorised for issue on 28 August 2023 and are signed on its behalf by:
Mr C L Spratt
Director
Company Registration No. SC330796
C.SPRATT MULTIUTILITY LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 9 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
5,467,886
969,720
Interest paid
(13,964)
(4,161)
Income taxes paid
(127,315)
(400,472)
Net cash inflow from operating activities
5,326,607
565,087
Investing activities
Purchase of tangible fixed assets
(888,813)
(164,032)
Proceeds on disposal of tangible fixed assets
175,728
21,113
Receipts arising from loans made
(65,019)
(44,688)
Interest received
1,529
479
Net cash used in investing activities
(776,575)
(187,128)
Financing activities
Repayment of borrowings
-
0
(450)
Payment of finance leases obligations
(90,209)
(162,205)
Dividends paid
(3,075,000)
(1,085,000)
Net cash used in financing activities
(3,165,209)
(1,247,655)
Net increase/(decrease) in cash and cash equivalents
1,384,823
(869,696)
Cash and cash equivalents at beginning of year
959,889
1,829,585
Cash and cash equivalents at end of year
2,344,712
959,889
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 10 -
1
Accounting policies
Company information

C.Spratt Multiutility Ltd is a private company limited by shares incorporated in Scotland. The registered office is 440 Helen Street, Glasgow, Renfrewshire, United Kingdom, G51 3HR.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

1.3
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.

1.4
Tangible fixed assets

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

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

Plant and equipment
- 20% on cost
Fixtures and fittings
- 20% on cost
Computers
- 20% on cost
Motor vehicles
- 20% on cost

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

1.5
Impairment of fixed assets

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

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 11 -

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

 

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

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

1.6
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.

1.7
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 balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

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

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 12 -
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 company 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 company after deducting all of its liabilities.

Basic financial liabilities

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

 

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

 

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

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 13 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

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

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

 

Dividends payable on equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 14 -
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
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.

1.13
Retirement benefits

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
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.

1.15
Government grants

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

 

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

2
Judgements and key sources of estimation uncertainty

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company's accounting policies.

 

The directors are satisfied that accounting policies are appropriate and applied consistently. Key sources of accounting estimation have been applied to the valuation of stock and depreciation rates. Each estimate has been considered by the directors, and the basis for the estimate has been deemed to be reasonable.

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 15 -
3
Turnover and other revenue
2022
2021
£
£
Turnover analysed by class of business
Sales
12,615,828
13,048,295
2022
2021
£
£
Other significant revenue
Interest income
1,529
479
Coronavirus job retention scheme
-
0
17,600
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
-
0
(17,600)
Depreciation of owned tangible fixed assets
257,080
280,221
(Profit)/loss on disposal of tangible fixed assets
(95,944)
3,373
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 company
23,650
19,000
For other services
All other non-audit services
27,742
24,495
6
Employees

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

2022
2021
Number
Number
43
59
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
6
Employees
(Continued)
- 16 -

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
2,013,162
2,683,129
Social security costs
230,743
264,624
Pension costs
251,393
203,090
2,495,298
3,150,843
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
156,860
141,059
Company pension contributions to defined contribution schemes
189,408
51,318
346,268
192,377

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2021 - 2).

8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
1,529
479
9
Interest payable and similar expenses
2022
2021
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
3,464
6,060
Other interest
10,500
(1,899)
13,964
4,161
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
789,313
128,922
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
10
Taxation
2022
2021
£
£
(Continued)
- 17 -
Deferred tax
Origination and reversal of timing differences
132,800
22,609
Total tax charge
922,113
151,531

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
4,922,192
601,089
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
935,216
114,207
Tax effect of expenses that are not deductible in determining taxable profit
3,266
2,615
Permanent capital allowances in excess of depreciation
(179,560)
(36,465)
Depreciation on assets not qualifying for tax allowances
48,845
53,242
Deferred tax movement
132,799
22,609
Pension creditor
(444)
(5,318)
Accounting loss/ (profit) on sale of fixed assets
(18,229)
641
Other
220
-
0
Taxation charge for the year
922,113
151,531

Factors affecting tax charge for the year

The tax charge for the period has been calculated on the taxable profits at the standard rate of corporation tax in the UK of 19% (2020 - 19%).

11
Dividends
2022
2021
£
£
Final paid
3,075,000
1,085,000
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 18 -
12
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 December 2021
1,223,823
5,207
44,510
302,943
1,576,483
Additions
734,222
-
0
14,028
140,563
888,813
Disposals
(292,748)
-
0
-
0
(14,000)
(306,748)
At 30 November 2022
1,665,297
5,207
58,538
429,506
2,158,548
Depreciation and impairment
At 1 December 2021
512,285
4,085
26,300
199,032
741,702
Depreciation charged in the year
200,493
768
6,307
49,512
257,080
Eliminated in respect of disposals
(214,831)
-
0
-
0
(12,133)
(226,964)
At 30 November 2022
497,947
4,853
32,607
236,411
771,818
Carrying amount
At 30 November 2022
1,167,350
354
25,931
193,095
1,386,730
At 30 November 2021
711,538
1,122
18,210
103,911
834,781

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

2022
2021
£
£
Plant and equipment
168,412
253,804
13
Stocks
2022
2021
£
£
Work in progress
1,100,000
858,040
14
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
963,483
1,572,796
Other debtors
554,388
280,148
Prepayments and accrued income
32,642
33,254
1,550,513
1,886,198
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 19 -
15
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Obligations under finance leases
16
-
0
90,209
Trade creditors
1,608,938
1,340,464
Corporation tax
789,313
127,314
Other taxation and social security
735,000
785,585
Other creditors
12,102
15,923
Accruals and deferred income
52,074
52,763
3,197,427
2,412,258
16
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
-
0
90,209
17
Secured Debts

Bank of Scotland plc holds a floating charge over all the assets of the company.

 

Hire Purchase contracts are secured over the assets to which they relate.    

18
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
340,745
207,946
2022
Movements in the year:
£
Liability at 1 December 2021
207,946
Charge to profit or loss
132,799
Liability at 30 November 2022
340,745
C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 20 -
19
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
251,393
203,090

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

 

Contributions totalling £662 (2021 - £3,544) were payable to the fund at the reporting date and are

included in creditors.

 

20
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
1,000
1,000
1,000
1,000
Ordinary B of £1 each
100
100
100
100
Ordinary C of £1 each
100
100
100
100
Ordinary D of £1 each
1
1
1
1
1,201
1,201
1,201
1,201

Each share is entitled to one vote in any circumstance and each share is also entitled pari passu to dividend payments or any other distribution, including distribution arising from a winding up order.

21
Related party transactions
Transactions with related parties

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

2022
2021
Amounts due to related parties
£
£
Key management personnel
109,707
44,688
2022
2021
Amounts due from related parties
£
£
Amounts due from related parties
753
753
Other information

The above amounts are unsecured, interest free and have no fixed terms of repayment.

22
Directors' transactions

The loan is unsecured and has no fixed terms of repayment.

C.SPRATT MULTIUTILITY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
22
Directors' transactions
(Continued)
- 21 -
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director loan
2.00
44,688
138,490
1,529
(75,000)
109,707
44,688
138,490
1,529
(75,000)
109,707
23
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
4,000,079
449,558
Adjustments for:
Taxation charged
922,113
151,531
Finance costs
13,964
4,161
Investment income
(1,529)
(479)
(Gain)/loss on disposal of tangible fixed assets
(95,944)
3,373
Depreciation and impairment of tangible fixed assets
257,080
280,221
Movements in working capital:
(Increase)/decrease in stocks
(241,960)
257,943
Decrease in debtors
400,704
504,740
Increase/(decrease) in creditors
213,379
(681,328)
Cash generated from operations
5,467,886
969,720
24
Analysis of changes in net funds
1 December 2021
Cash flows
30 November 2022
£
£
£
Cash at bank and in hand
959,889
1,384,823
2,344,712
Obligations under finance leases
(90,209)
90,209
-
869,680
1,475,032
2,344,712
2022-11-302021-12-01falseCCH SoftwareCCH Accounts Production 2023.100Mr C L SprattMr. P A MoffettMr J SprattSC3307962021-12-012022-11-30SC330796bus:CompanySecretary12021-12-012022-11-30SC330796bus:Director12021-12-012022-11-30SC330796bus:Director22021-12-012022-11-30SC330796bus:RegisteredOffice2021-12-012022-11-30SC3307962022-11-30SC3307962020-12-012021-11-30SC330796core:RetainedEarningsAccumulatedLosses2021-11-30SC330796core:RetainedEarningsAccumulatedLosses2020-11-30SC330796core:RetainedEarningsAccumulatedLosses2022-11-30SC330796core:RetainedEarningsAccumulatedLosses2021-11-30SC330796core:ShareCapital2022-11-30SC330796core:ShareCapital2021-11-30SC3307962021-11-30SC330796core:ShareCapitalOrdinaryShares2022-11-30SC330796core:ShareCapitalOrdinaryShares2021-11-30SC330796core:RetainedEarningsAccumulatedLosses2020-12-012021-11-30SC330796core:PlantMachinery2022-11-30SC330796core:FurnitureFittings2022-11-30SC330796core:ComputerEquipment2022-11-30SC330796core:MotorVehicles2022-11-30SC330796core:PlantMachinery2021-11-30SC330796core:FurnitureFittings2021-11-30SC330796core:ComputerEquipment2021-11-30SC330796core:MotorVehicles2021-11-30SC330796core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-30SC330796core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-30SC330796core:CurrentFinancialInstruments2022-11-30SC330796core:CurrentFinancialInstruments2021-11-30SC3307962021-11-30SC3307962020-11-30SC330796core:PlantMachinery2021-12-012022-11-30SC330796core:FurnitureFittings2021-12-012022-11-30SC330796core:ComputerEquipment2021-12-012022-11-30SC330796core:MotorVehicles2021-12-012022-11-30SC33079612021-12-012022-11-30SC33079612020-12-012021-11-30SC330796core:UKTax2021-12-012022-11-30SC330796core:UKTax2020-12-012021-11-30SC33079622021-12-012022-11-30SC33079622020-12-012021-11-30SC33079632021-12-012022-11-30SC33079632020-12-012021-11-30SC33079642021-12-012022-11-30SC33079642020-12-012021-11-30SC33079652021-12-012022-11-30SC33079652020-12-012021-11-30SC330796core:PlantMachinery2021-11-30SC330796core:FurnitureFittings2021-11-30SC330796core:ComputerEquipment2021-11-30SC330796core:MotorVehicles2021-11-30SC330796core:WithinOneYear2022-11-30SC330796core:WithinOneYear2021-11-30SC330796bus:OrdinaryShareClass12021-12-012022-11-30SC330796bus:OrdinaryShareClass22021-12-012022-11-30SC330796bus:OrdinaryShareClass32021-12-012022-11-30SC330796bus:OrdinaryShareClass42021-12-012022-11-30SC330796bus:OrdinaryShareClass12022-11-30SC330796bus:OrdinaryShareClass12021-11-30SC330796bus:OrdinaryShareClass22022-11-30SC330796bus:OrdinaryShareClass22021-11-30SC330796bus:OrdinaryShareClass32022-11-30SC330796bus:OrdinaryShareClass32021-11-30SC330796bus:OrdinaryShareClass42022-11-30SC330796bus:OrdinaryShareClass42021-11-30SC330796bus:PrivateLimitedCompanyLtd2021-12-012022-11-30SC330796bus:FRS1022021-12-012022-11-30SC330796bus:Audited2021-12-012022-11-30SC330796bus:FullAccounts2021-12-012022-11-30xbrli:purexbrli:sharesiso4217:GBP