CALBER_FACILITIES_MANAGEM - Accounts


Company registration number 02133630 (England and Wales)
CALBER FACILITIES MANAGEMENT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
CALBER FACILITIES MANAGEMENT LIMITED
COMPANY INFORMATION
Directors
Mr L Cannings
Mr A Doman
Secretary
Mr L Cannings
Company number
02133630
Registered office
The Glenmore Centre
Grove Technology Park
Downsview Road
Wantage
Oxon
OX12 9GN
Auditor
UHY Ross Brooke
Suite I, Windrush Court
Abingdon Business Park
Abingdon
Oxfordshire
OX14 1SY
CALBER FACILITIES MANAGEMENT LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 24
CALBER FACILITIES MANAGEMENT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

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

Review of the business

The company has reported sales for the year ended 31 December 2022 amounting to £16,513,442 compared to £14,316,839 for the year to 31 December 2021. Post tax profits were £510,699 for the year ended 31 December 2022 compared to £738,974 for the year to 31 December 2021.

 

Principal risks and uncertainties

The Directors consider that the principal risks and uncertainties to the business are those relating to the prevailing economic conditions and the uncertain consequences of leaving the European Union. The Directors assess and identify risks that the company is subject to at their regular meetings and seek to implement operating procedures and financial controls to mitigate those risks. Where necessary the

Directors will seek advice from relevant professional advisors.

 

The Company has adopted risk management policies that seek to mitigate the financial risks as follows:

 

Credit risk

Financial assets and liabilities that expose the Company to financial risk consist principally of cash, trade debtors and trade creditors.

The credit risk associated with trade debtors is managed by monitoring the credit worthiness of our clients. Trade debtors are distributed in such a manner that the concentration of credit risk is not considered extraordinary.

The financial risk associated with cash and trade creditors is considered minimal as the Company places its cash in creditworthy institutions and performs ongoing credit evaluation of its suppliers’ financial condition.

 

Key performance indicators

The Key Performance Indicators presented below reflect the way the performance of the Company has been measured in 2022:

 

• Revenue by department – to track the growth in the business.

• New contracts

• Profit before tax – to track the underlying performance of the business.

• Overheads

• Labour costs

 

The directors are satisfied with the performance of the company during the year with regard to the indicators set out above.

 

Subsequent Events

There have been no changes to the business activities or risk profile of the Company subsequent to the end of the reporting period. There have been no changes to the Company’s directors since the end of the reporting period.

 

2023 Focus

Looking forward, the strategy for the Company is to expand in key areas of the business and to meet expectations with regards to KPI’s. Calber continues to expand its customer and geographical base and is expanding its activities and also providing additional services for existing clients. The Directors are looking forward to another very positive year to December 2023.

 

 

CALBER FACILITIES MANAGEMENT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

On behalf of the board

Mr L Cannings
Director
14 August 2023
CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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

Principal activities

The principal activity of the company continued to be that of facilities management.

Results and dividends

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

An interim ordinary dividend was paid amounting to £60,000 (2021: £60,000). The directors do not recommend payment of a final 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 L Cannings
Mr A Doman
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Future developments

The company continues to seek growth in the many sectors in which we now operate with more exciting opportunities already in place for our cleaning operations division for 2022 with the award of new contracts. Already this year we have significantly increased our market share over our competitors within the facility sector

 

Going forward we continue to apply particular emphasis and investment within the continued development of our Property Service division . Again, recent significant awards have enhanced the services that we currently offer to clients and this, along with continued development of new services allows us to offer our clients in this area an enhanced and more encompassing service.

 

The company continues to use and enhance technology across the many sectors offered to clients and indeed to seek new technology systems in its push into new markets to assist transparency and accountability which is reflected in client confidence in the service offer being provided by the company.

 

Environmental, Health, Safety and Quality and Compliance systems remain a key priority for the company and are continually under development to reflect the changes in the company’s services it offers.

 

 

CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
Auditor

In accordance with section 485 of the Companies Act 2006, a resolution proposing that UHY Ross Brooke are 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.

Going concern

The company's underlying performance has exceeded the expectations of the directors, sales increasing and company profits remaining strong. The company is expected to continue making similar sales, profits and matching positive cash inflows for the foreseeable future. The directors see no material uncertainty or adverse event that would change their assessment over the company's ability to trade over the next 12 months. Therefore, the directors believe adopting the going concern basis of accounting remains appropriate.

On behalf of the board
Mr L Cannings
Director
14 August 2023
CALBER FACILITIES MANAGEMENT LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 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 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.

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 6 -
Opinion

We have audited the financial statements of Calber Facilities Management Limited (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, 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 31 December 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.

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 7 -
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 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, 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.

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.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

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

We obtained an understanding of the laws and regulations applicable to the company through discussions with management, and from our wider knowledge of the company and industry. We determined that the most significant laws and regulations, which may have a material effect on the financial statements, include the Companies Act 2006, Taxation Legislation, Employment Law and Health & Safety legislation.

- the identified laws and regulations were communicated to the audit engagement team;

- we assessed the extent of compliance with the laws and regulations identified, through making enquiries of management, inspecting legal correspondence and personnel records.

We assessed the susceptibility of the company's financial statements to material misstatement due to fraud, by:

- reviewing managements’ own assessment of the company’s susceptibility to fraud;

- considering the strength of the control environment; and

- evaluating management’s incentives for fraudulent manipulation of the financial statements.

 

CALBER FACILITIES MANAGEMENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CALBER FACILITIES MANAGEMENT LIMITED
- 8 -

We determined that the principal risks were related to inflation of revenues and over-statement of profit through the inappropriate application of cut-off.

To address the risk of fraud, we:

- compared financial statement disclosures to supporting documentation;

- performed analytical procedures to identify any unusual trends;

- tested journal entries to identify unusual transactions; and

- investigated the rationale behind significant or unusual transactions, as well as key assumptions and estimates used in the preparation of the financial statements.

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at 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.

Caroline Webster (Senior Statutory Auditor)
For and on behalf of UHY Ross Brooke
17 August 2023
Chartered Accountants
Statutory Auditor
Suite I, Windrush Court
Abingdon Business Park
Abingdon
Oxfordshire
OX14 1SY
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
2022
2021
Notes
£
£
Turnover
3
16,503,442
14,316,839
Cost of sales
(12,889,776)
(11,106,006)
Gross profit
3,613,666
3,210,833
Administrative expenses
(2,960,577)
(2,618,451)
Other operating income
10,000
357,577
Operating profit
4
663,089
949,959
Interest payable and similar expenses
7
(17,906)
(34,798)
Profit before taxation
645,183
915,161
Tax on profit
8
(134,484)
(176,187)
Profit for the financial year
510,699
738,974

The income statement has been prepared on the basis that all operations are continuing operations.

CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 10 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,331,548
352,182
Investment property
11
174,963
174,963
1,506,511
527,145
Current assets
Stocks
12
25,495
17,150
Debtors
13
3,268,234
2,918,412
Cash at bank and in hand
188,939
1,395,711
3,482,668
4,331,273
Creditors: amounts falling due within one year
14
(2,012,307)
(2,255,393)
Net current assets
1,470,361
2,075,880
Total assets less current liabilities
2,976,872
2,603,025
Creditors: amounts falling due after more than one year
15
(711,165)
(855,880)
Provisions for liabilities
Deferred tax liability
17
71,865
4,002
(71,865)
(4,002)
Net assets
2,193,842
1,743,143
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
2,193,742
1,743,043
Total equity
2,193,842
1,743,143
The financial statements were approved by the board of directors and authorised for issue on 16 August 2023 and are signed on its behalf by:
Mr A Doman
Director
Company Registration No. 02133630
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
100
1,064,069
1,064,169
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
738,974
738,974
Dividends
9
-
(60,000)
(60,000)
Balance at 31 December 2021
100
1,743,043
1,743,143
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
510,699
510,699
Dividends
9
-
(60,000)
(60,000)
Balance at 31 December 2022
100
2,193,742
2,193,842
CALBER FACILITIES MANAGEMENT LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
439,272
109,458
Interest paid
(17,906)
(34,798)
Income taxes paid
(190,065)
(69,429)
Net cash inflow from operating activities
231,301
5,231
Investing activities
Purchase of tangible fixed assets
(1,059,679)
(12,534)
Net cash used in investing activities
(1,059,679)
(12,534)
Financing activities
Proceeds from new bank loans
475,000
853,885
Repayment of bank loans
(670,508)
(131,369)
Dividends paid
(60,000)
(60,000)
Net cash (used in)/generated from financing activities
(255,508)
662,516
Net (decrease)/increase in cash and cash equivalents
(1,083,886)
655,213
Cash and cash equivalents at beginning of year
1,243,561
588,348
Cash and cash equivalents at end of year
159,675
1,243,561
Relating to:
Cash at bank and in hand
188,939
1,395,711
Bank overdrafts included in creditors payable within one year
(29,264)
(152,150)
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 13 -
1
Accounting policies
Company information

Calber Facilities Management Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Glenmore Centre, Grove Technology Park, Downsview Road, Wantage, Oxon, OX12 9GN.

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 £1.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The company's underlying performance has exceeded the expectations of the directors, with sales and profits increasing during the year. The company is expected to continue making similar sales, profits and matching positive cash inflows for the foreseeable future, and the directors see no adverse events or circumstances that would change their assessment over the company's ability to trade over the next 12 months. Therefore the directors have adopted the going concern basis of accounting.true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for facilities management services and associated consumables, and is shown net of VAT.

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

Revenue from contracts for the provision of facilities management services is recognised by reference to the terms of the contract, or quote, and the costs incurred to complete can be estimated reliably.

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:

Land and buildings Freehold
1% straight line
Leasehold improvements
10% straight line
Plant and machinery
25% reducing balance/25% straight line
Fixtures, fittings & equipment
25% straight line
Motor vehicles
25% straight line
1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.6
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 each asset.

1.7
Stocks

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

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.

1.8
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.

1.9
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

Basic financial assets, which include debtors 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. 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.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 15 -
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 creditorsand bank loans are initially recognised at transaction price. 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, if more than one year.

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.

1.10
Equity instruments

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

1.11
Taxation

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

Current tax

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

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 16 -
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 income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
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

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

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

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.

1.15
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.

1.16
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.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 17 -
2
Judgements and key sources of estimation uncertainty

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

 

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

Critical judgements

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

Taxation

Determining income tax provisions involves judgements of the tax treatment on certain transactions. Deferred tax is recognised on deductible temporary differences where it's probable that there will be taxable income against which these can be offset. See note 8.

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.

Useful economic lives of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets, particularly the fleet of motor vehicles. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on future investment and economic utilitisation and the physical condition of the assets. See note 11 for the carrying value of tangible assets and notes 1.4 for the useful economic lives for each class of asset.

Employee benefits

The company includes a significant liability for accrued employee holidays. Management holidays estimates are used from available company information that only provides averages for hours rates and hours worked due to the size of the work force this is difficult to ascertain accurate information. Management believes that the averages used are reasonable and show a true and fair value of the holiday liability and would show a materially different value is actual values were available.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Facilities management
16,503,442
14,316,839
2022
2021
£
£
Other revenue
Grants received
-
0
347,577
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(3,606)
(10,774)
Government grants
-
0
(347,577)
Fees payable to the company's auditor for the audit of the company's financial statements
8,250
7,500
Depreciation of owned tangible fixed assets
80,313
103,278
Operating lease charges
69,472
76,261
5
Employees

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

2022
2021
Number
Number
Administrative and support
46
47
Operations
405
421
Total
451
468

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
9,905,696
8,621,667
Social security costs
632,636
472,722
Pension costs
173,466
155,222
10,711,798
9,249,611
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
99,000
81,754
Company pension contributions to defined contribution schemes
17,667
15,582
116,667
97,336

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

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 19 -
7
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
17,906
34,798
8
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
66,621
190,065
Deferred tax
Origination and reversal of timing differences
67,863
(13,878)
Total tax charge
134,484
176,187

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
645,183
915,161
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
122,585
173,881
Tax effect of expenses that are not deductible in determining taxable profit
11,221
1,969
Pensions paid and accrued difference
678
337
Taxation charge for the year
134,484
176,187

 

9
Dividends
2022
2021
£
£
Interim paid
60,000
60,000
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
10
Tangible fixed assets
Land and buildings leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2022
391,079
242,768
440,181
531,763
1,605,791
Additions
849,968
56,431
87,038
66,242
1,059,679
At 31 December 2022
1,241,047
299,199
527,219
598,005
2,665,470
Depreciation and impairment
At 1 January 2022
102,732
231,064
412,119
507,694
1,253,609
Depreciation charged in the year
13,970
15,937
22,623
27,783
80,313
At 31 December 2022
116,702
247,001
434,742
535,477
1,333,922
Carrying amount
At 31 December 2022
1,124,345
52,198
92,477
62,528
1,331,548
At 31 December 2021
288,347
11,704
28,062
24,069
352,182
11
Investment property
2022
£
Fair value
At 1 January 2022 and 31 December 2022
174,963

Investment property comprises a business property at Glenmore Centre, Grove Technology Park, Wantage. The fair value of the investment property has been arrived at on the basis of its purchase price in December 2019. The directors believe that this remains a reasonable approximation to its fair value at the period end.

 

12
Stocks
2022
2021
£
£
Finished goods and goods for resale
25,495
17,150
13
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
2,861,388
2,542,518
Other debtors
318,906
327,508
Prepayments and accrued income
87,940
48,386
3,268,234
2,918,412
CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
13
Debtors
(Continued)
- 21 -

 

14
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans and overdrafts
16
113,073
286,752
Trade creditors
880,681
791,400
Corporation tax
66,621
190,065
Other taxation and social security
745,733
752,343
Other creditors
76,834
40,086
Accruals and deferred income
129,365
194,747
2,012,307
2,255,393
15
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
16
711,165
855,880
16
Loans and overdrafts
2022
2021
£
£
Bank loans
794,974
990,482
Bank overdrafts
29,264
152,150
824,238
1,142,632
Payable within one year
113,073
286,752
Payable after one year
711,165
855,880

The long-term loans are secured by a fixed charge over the freehold property (Units 17 and 18 The Glenmore Centre, Grove Technology Park) held by the company for it own use.

Bank overdrafts consist of sales finance, where the value at the reporting date is secured on the trade debtors as stated on note 13.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
71,865
4,002
2022
Movements in the year:
£
Liability at 1 January 2022
4,002
Charge to profit or loss
67,863
Liability at 31 December 2022
71,865
18
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
173,466
155,222

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.

19
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100

The company has one class of ordinary share which carry rights to votes and distribution.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 23 -
20
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for units 14,15 and 16, The Glenmore Centre.

 

 

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

2022
2021
£
£
Between two and five years
78,120
34,800
21
Related party transactions

During the year sales and purchases to a partnership in which one of the directors is a partner were made at arms length of £21,063 (2021: £3,261) and £293,318 (2021: £185,173) respectively.

 

At the reporting date the company owed £77,830 (2021: £60,316) to and was owed £216 (2021: £1,373) by the partnership.

During the year, the company paid £690,000 for properties (Unit 14, 15, 16 The Glenmore Centre, Grove Technology Park) from which the company trades, formerly owned by the director's pension fund. The company no longer pays rent (2021: £34,800) which was paid at arms length into the pension scheme.

22
Directors' transactions

Dividends totalling £60,000 (2021 - £60,000) were paid in the year in respect of shares held by the company's directors.

23
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
510,699
738,974
Adjustments for:
Taxation charged
134,484
176,187
Finance costs
17,906
34,798
Depreciation and impairment of tangible fixed assets
80,313
103,278
Movements in working capital:
Increase in stocks
(8,345)
(10,541)
Increase in debtors
(349,822)
(173,114)
Increase/(decrease) in creditors
54,037
(760,124)
Cash generated from operations
439,272
109,458

Directors' dividends of £60,000 (2021: £60,000) are non cash transactions therefore both trade creditor movement balances from cash generated from operating activities have been adjusted to reflect this.

CALBER FACILITIES MANAGEMENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
24
Analysis of changes in net funds/(debt)
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
1,395,711
(1,206,772)
188,939
Bank overdrafts
(152,150)
122,886
(29,264)
1,243,561
(1,083,886)
159,675
Borrowings excluding overdrafts
(990,482)
195,508
(794,974)
253,079
(888,378)
(635,299)
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100Mr A DomanMr A DomanMr L Cannings021336302022-01-012022-12-3102133630bus:CompanySecretaryDirector12022-01-012022-12-3102133630bus:Director12022-01-012022-12-3102133630bus:CompanySecretary12022-01-012022-12-3102133630bus:Director22022-01-012022-12-3102133630bus:RegisteredOffice2022-01-012022-12-31021336302022-12-31021336302021-01-012021-12-3102133630core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3102133630core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31021336302021-12-3102133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3102133630core:PlantMachinery2022-12-3102133630core:FurnitureFittings2022-12-3102133630core:MotorVehicles2022-12-3102133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3102133630core:PlantMachinery2021-12-3102133630core:FurnitureFittings2021-12-3102133630core:MotorVehicles2021-12-3102133630core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3102133630core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102133630core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3102133630core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3102133630core:CurrentFinancialInstruments2022-12-3102133630core:CurrentFinancialInstruments2021-12-3102133630core:ShareCapital2022-12-3102133630core:ShareCapital2021-12-3102133630core:RetainedEarningsAccumulatedLosses2022-12-3102133630core:RetainedEarningsAccumulatedLosses2021-12-3102133630core:ShareCapital2020-12-3102133630core:RetainedEarningsAccumulatedLosses2020-12-31021336302021-12-31021336302020-12-3102133630core:WithinOneYear2022-12-3102133630core:WithinOneYear2021-12-3102133630core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3102133630core:LeaseholdImprovements2022-01-012022-12-3102133630core:PlantMachinery2022-01-012022-12-3102133630core:FurnitureFittings2022-01-012022-12-3102133630core:MotorVehicles2022-01-012022-12-3102133630core:UKTax2022-01-012022-12-3102133630core:UKTax2021-01-012021-12-310213363012022-01-012022-12-310213363012021-01-012021-12-3102133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3102133630core:PlantMachinery2021-12-3102133630core:FurnitureFittings2021-12-3102133630core:MotorVehicles2021-12-3102133630core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012022-12-3102133630core:Non-currentFinancialInstruments2022-12-3102133630core:Non-currentFinancialInstruments2021-12-3102133630core:BetweenTwoFiveYears2022-12-3102133630core:BetweenTwoFiveYears2021-12-3102133630bus:PrivateLimitedCompanyLtd2022-01-012022-12-3102133630bus:FRS1022022-01-012022-12-3102133630bus:Audited2022-01-012022-12-3102133630bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP