BURNS_CONSTRUCTION_(ABERD - Accounts


Company Registration No. SC199419 (Scotland)
BURNS CONSTRUCTION (ABERDEEN) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
BURNS CONSTRUCTION (ABERDEEN) LIMITED
COMPANY INFORMATION
Directors
Mr G Bruce
Mr K McPhee
Secretary
Grant Smith Law Practice Limited
Company number
SC199419
Registered office
252 Union Street
Aberdeen
AB10 1TN
Auditor
Johnston Carmichael LLP
Bishop's Court
29 Albyn Place
Aberdeen
AB10 1YL
Business address
5 York Street
Aberdeen
AB11 5DL
BURNS CONSTRUCTION (ABERDEEN) LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
BURNS CONSTRUCTION (ABERDEEN) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
6
187,399
135,891
Current assets
Stocks
186,644
86,062
Debtors
7
3,895,391
2,402,844
Cash at bank and in hand
1,135,963
1,214,624
5,217,998
3,703,530
Creditors: amounts falling due within one year
8
(4,324,286)
(2,957,280)
Net current assets
893,712
746,250
Total assets less current liabilities
1,081,111
882,141
Creditors: amounts falling due after more than one year
9
(34,071)
(58,922)
Provisions for liabilities
-
0
(33,038)
Net assets
1,047,040
790,181
Capital and reserves
Called up share capital
10
21,000
21,000
Share premium account
11
53,569
53,569
Capital redemption reserve
11
19,000
19,000
Profit and loss reserves
11
953,471
696,612
Total equity
1,047,040
790,181

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 28 September 2023 and are signed on its behalf by:
Mr G Bruce
Director
Company Registration No. SC199419
BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information

Burns Construction (Aberdeen) Limited is a private company limited by shares and incorporated in Scotland. The registered office is Amicable House, 252 Union Street, Aberdeen, AB10 1TN. The principal place of business is 5 York Street, Aberdeen, AB11 5DL. The company's registered number is SC199419.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

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

1.2
Going concern

At 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 represents amounts receivable for goods and services net of VAT.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

 

Profit is recognised on construction contracts, if the final outcome can be assessed with reasonable certainty, by including in the statement of income and retained earnings turnover and related costs as contract activity progresses. Turnover is calculated as the value of work certified to date. Where the expected outcome of construction contracts is expected to generate a loss, the full expected loss is recognised immediately in cost of sales.

1.4
Intangible fixed assets - goodwill

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

1.5
Tangible fixed assets

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

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

Leasehold improvements
10% straight line
Plant and equipment
25% straight line
Motor vehicles
25% straight line
BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -

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.

1.6
Impairment of fixed assets

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

1.7
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.

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 at bank and in hand

Cash and cash equivalents are basic financial instruments and include cash in hand and deposits held with banks.

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 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, loans to fellow group companies 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.

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.

BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables and 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.

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 statement of income and retained earnings 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 is provided in full on timing differences which result in an obligation at the balance sheet date to pay more tax, or right to pay less tax, at a future date, at rates expected to apply when they crystallise based on current tax rates and law. Timing differences arise from inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in the financial statements. Deferred tax assets are recognised to the extent that it is regarded as more likely than not that they will be recovered. Deferred tax assets and liabilities are not discounted.

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 scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the statement of income and retained earnings.

BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
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 the statement of income and retained earnings so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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

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.

 

The following are considered to be either judgements that have had the most significant effect on amounts recognised in the financial statements, or estimates that are dependent upon assumptions which could change in the next financial year and have a material effect on the carrying amounts of assets and liabilities recognised at the balance sheet date:

 

  • Management assesses the stage of completion of long-term contracts and their likely outcome in order to determine the amount of turnover and profit relating to that contract to be recognised in the financial statements. Profit is only recognised when the final outcome can be assessed with reasonable certainty. The directors monitor costs and estimates of costs to complete to ensure any loss making contracts are identified and accounted for.

 

The directors consider that there are no other judgements, estimates and underlying assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities.

 

3
Exceptional item
2022
2021
£
£
Expenditure
Exceptional item
250,000
-

Exceptional items are in relation to a Section 75 Debt payable by Burns Construction (Aberdeen) Limited.

4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 48 (2021 - 44).

BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
5
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2022 and 31 December 2022
58,987
Amortisation and impairment
At 1 January 2022 and 31 December 2022
58,987
Carrying amount
At 31 December 2022
-
0
At 31 December 2021
-
0
6
Tangible fixed assets
Leasehold improvements
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2022
36,709
165,601
280,865
483,175
Additions
-
0
14,007
90,488
104,495
Disposals
-
0
-
0
(35,419)
(35,419)
At 31 December 2022
36,709
179,608
335,934
552,251
Depreciation and impairment
At 1 January 2022
36,000
133,903
177,381
347,284
Depreciation charged in the year
709
12,775
39,503
52,987
Eliminated in respect of disposals
-
0
-
0
(35,419)
(35,419)
At 31 December 2022
36,709
146,678
181,465
364,852
Carrying amount
At 31 December 2022
-
0
32,930
154,469
187,399
At 31 December 2021
709
31,698
103,484
135,891
7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
2,887,245
1,634,579
Amounts recoverable on contracts
76,688
44,845
Amounts due from fellow group undertakings
638,285
588,131
Prepayments and accrued income
33,212
31,768
3,635,430
2,299,323
BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
7
Debtors
(Continued)
- 7 -
2022
2021
Amounts falling due after more than one year:
£
£
Trade debtors
243,691
103,521
Deferred tax asset
16,270
-
0
259,961
103,521
Total debtors
3,895,391
2,402,844

Amounts due from fellow group undertakings are repayable on demand and interest free.

8
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
41,667
50,000
Obligations under finance leases
24,851
24,851
Trade creditors
3,315,954
2,373,300
Corporation tax
130,050
76,061
Other taxation and social security
449,600
370,690
Other creditors
68,282
45,455
Accruals and deferred income
293,882
16,923
4,324,286
2,957,280

Obligations under finance leases are secured over their related asset.

 

The bank borrowings are secured by a bond and floating charge granted to its banker over all assets of the company.

9
Creditors: amounts falling due after more than one year
2022
2021
£
£
Obligations under finance leases
34,071
58,922

Obligations under finance leases are secured over their related asset.

10
Called up share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
21,000 Ordinary shares of £1 each
21,000
21,000
BURNS CONSTRUCTION (ABERDEEN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
11
Reserves

The company's reserves are as follows:

 

The share premium reserve contains the premium arising on the issue of equity shares, net of issue expenses.

 

The capital redemption reserve was created when the company repurchased some of its share capital.

 

The profit and loss reserve represents cumulative profits or losses, net of dividends and other distributions.

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Allison Dalton.
The auditor was Johnston Carmichael LLP.
13
Financial commitments, guarantees and contingent liabilities

The company has an overdraft facility with its bank which is secured by a bond and floating charge granted over the assets of the whole company.

14
Operating lease commitments
Lessee

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

2022
2021
£
£
324,285
363,334
15
Related party transactions

The company has taken advantage of the exemption available in section 33 of FRS 102 "Related party disclosures" whereby it has not disclosed transactions with the parent company of the group.

 

During the year, the company rented property from the pension scheme of the shareholders of parent company, Burns Construction Holdings Limited. Rental charges amounted to £60,000 (2021: £60,000). There was no outstanding balance at the year end.

2022-12-312022-01-01false28 September 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedMr G BruceMr K McPheeGrant Smith Law Practice LimitedSC1994192022-01-012022-12-31SC199419bus:Director12022-01-012022-12-31SC199419bus:Director22022-01-012022-12-31SC199419bus:CompanySecretary12022-01-012022-12-31SC199419bus:RegisteredOffice2022-01-012022-12-31SC1994192022-12-31SC1994192021-12-31SC199419core:LeaseholdImprovements2022-12-31SC199419core:FurnitureFittings2022-12-31SC199419core:MotorVehicles2022-12-31SC199419core:LeaseholdImprovements2021-12-31SC199419core:FurnitureFittings2021-12-31SC199419core:MotorVehicles2021-12-31SC199419core:Non-currentFinancialInstruments2022-12-31SC199419core:Non-currentFinancialInstruments2021-12-31SC199419core:CurrentFinancialInstruments2022-12-31SC199419core:CurrentFinancialInstruments2021-12-31SC199419core:ShareCapital2022-12-31SC199419core:ShareCapital2021-12-31SC199419core:SharePremium2022-12-31SC199419core:SharePremium2021-12-31SC199419core:CapitalRedemptionReserve2022-12-31SC199419core:CapitalRedemptionReserve2021-12-31SC199419core:RetainedEarningsAccumulatedLosses2022-12-31SC199419core:RetainedEarningsAccumulatedLosses2021-12-31SC199419core:Goodwill2022-01-012022-12-31SC199419core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2022-01-012022-12-31SC199419core:FurnitureFittings2022-01-012022-12-31SC199419core:MotorVehicles2022-01-012022-12-31SC199419core:NetGoodwill2021-12-31SC199419core:NetGoodwill2022-12-31SC199419core:NetGoodwill2021-12-31SC199419core:LeaseholdImprovements2021-12-31SC199419core:FurnitureFittings2021-12-31SC199419core:MotorVehicles2021-12-31SC1994192021-12-31SC199419core:LeaseholdImprovements2022-01-012022-12-31SC199419bus:PrivateLimitedCompanyLtd2022-01-012022-12-31SC199419bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-31SC199419bus:FRS1022022-01-012022-12-31SC199419bus:Audited2022-01-012022-12-31SC199419bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP