SERS_ENERGY_SOLUTIONS_GRO - Accounts


Company registration number 04946501 (England and Wales)
SERS ENERGY SOLUTIONS GROUP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
SERS ENERGY SOLUTIONS GROUP LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
SERS ENERGY SOLUTIONS GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
362,027
7,690
Investments
5
172,958
172,958
534,985
180,648
Current assets
Stocks
28,700
28,700
Debtors
6
1,554,560
1,710,370
Cash at bank and in hand
316,251
145,690
1,899,511
1,884,760
Creditors: amounts falling due within one year
7
(1,684,409)
(995,140)
Net current assets
215,102
889,620
Total assets less current liabilities
750,087
1,070,268
Creditors: amounts falling due after more than one year
8
(440,085)
(250,000)
Net assets
310,002
820,268
Capital and reserves
Called up share capital
47,620
47,620
Profit and loss reserves
262,382
772,648
Total equity
310,002
820,268

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 29 September 2023 and are signed on its behalf by:
Mr L M Jones
Director
Company Registration No. 04946501
SERS ENERGY SOLUTIONS GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
2
789,139
789,141
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
(16,491)
(16,491)
Issue of share capital
47,618
-
47,618
Balance at 31 December 2021
47,620
772,648
820,268
Year ended 31 December 2022:
Loss and total comprehensive income for the year
-
(510,266)
(510,266)
Balance at 31 December 2022
47,620
262,382
310,002
SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

SERS Energy Solutions Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3a, Parc Pontypandy, Caerphilly, Mid Glamorgan, United Kingdom, CF83 3GX.

1.1
Accounting convention

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

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

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

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Sers Energy Solutions Holdings Limited. These consolidated financial statements are available from its registered office which is the same as above.

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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -

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

1.4
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
25% on cost
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance
Motor vehicles
25% reducing balance

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

1.5
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

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 the cash-generating unit to which the asset belongs.

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.

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
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.

1.8
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.9
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.

1.10
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 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.

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.

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including 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.

 

1.11
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.

1.12
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.

 

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

1.13
Retirement benefits

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.

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
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.

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
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.

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.

Amounts recoverable on contracts

During the year and at the balance sheet date the company task in house experienced quantity surveyors with quantifying the amounts recoverable on each contract in progress. Cost of work done to date including materials, subcontractors and staff is taken into consideration before arriving at a valuation by reference to the stage of completion. The company include provisions in their valuations for unforeseen costs based on their risk and likelihood of them occurring.

3
Employees

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

2022
2021
Number
Number
Total
44
-

The company began to operate its own payroll during the year from January 2022. Payroll within fellow group company SERS Energy Solutions Limited ceased to operate at the end of December 2021 with all employees being transferred to SERS Energy Solutions Group Limited.

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2022
8,398
-
0
-
0
-
0
8,398
Additions
1,392
2,157
24,738
408,377
436,664
Disposals
-
0
-
0
-
0
(5,473)
(5,473)
At 31 December 2022
9,790
2,157
24,738
402,904
439,589
Depreciation and impairment
At 1 January 2022
708
-
0
-
0
-
0
708
Depreciation charged in the year
2,361
403
4,333
70,201
77,298
Eliminated in respect of disposals
-
0
-
0
-
0
(444)
(444)
At 31 December 2022
3,069
403
4,333
69,757
77,562
Carrying amount
At 31 December 2022
6,721
1,754
20,405
333,147
362,027
At 31 December 2021
7,690
-
0
-
0
-
0
7,690
5
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
172,958
172,958
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
924,387
512,629
Amounts owed by group undertakings
395,920
960,601
Other debtors
234,253
237,140
1,554,560
1,710,370
SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
1,010,137
18,561
Amounts owed to group undertakings
152,256
752,592
Taxation and social security
85,943
-
0
Other creditors
436,073
223,987
1,684,409
995,140

Included within other creditors are Directors Loan Balances of £122,139 (2021: £122,139). The balance is not secured against any assets of the company and is non-interest bearing.

 

Included in other creditors is a balance of £75,141 (2021: £nil) in relation to hire purchase liabilities. The balance is secured upon assets to which it relates.

8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
440,085
250,000

Included within other creditors is £250,000 (2021: £250,000) relating to irredeemable preferences shares. The preference shares have a contractual obligation to pay a 3% fixed cumulative dividend in relation to the holding.

 

Included in other creditors is a balance of £190,085 (2021: £nil) in relation to hire purchase liabilities. The balance is secured upon assets to which it relates.

9
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
75,141
-
0
In two to five years
190,085
-
0
265,226
-
0

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Hire purchase contract liabilities are secured on the underlying fixed assets to which they relate.

 

SERS ENERGY SOLUTIONS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
10
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 Craig Yearsley FCCA and the auditor was Azets Audit Services.
11
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2022
2021
2022
2021
£
£
£
£
Other group companies
3,806,412
6,283
1,811,716
942,420
Other related parties
440,133
170,294
317,466
8,398

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due to related parties
£
£
Other group companies
152,256
247,631
Key management personnel
122,139
122,139
Other related parties
100,921
100,921

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due from related parties
£
£
Other group companies
395,920
960,601
Other related parties
26,859
-
12
Parent company

Sers Energy Solutions Holdings Limited is regarded by the directors as being the company's parent company.

 

2022-12-312022-01-01false29 September 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedMr L M JonesMr A B RobbMr M J RobertsMr R MartinMrs G Roberts049465012022-01-012022-12-31049465012022-12-31049465012021-12-3104946501core:PlantMachinery2022-12-3104946501core:FurnitureFittings2022-12-3104946501core:ComputerEquipment2022-12-3104946501core:MotorVehicles2022-12-3104946501core:PlantMachinery2021-12-3104946501core:FurnitureFittings2021-12-3104946501core:ComputerEquipment2021-12-3104946501core:MotorVehicles2021-12-3104946501core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3104946501core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104946501core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3104946501core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104946501core:CurrentFinancialInstruments2022-12-3104946501core:CurrentFinancialInstruments2021-12-3104946501core:ShareCapital2022-12-3104946501core:ShareCapital2021-12-3104946501core:RetainedEarningsAccumulatedLosses2022-12-3104946501core:RetainedEarningsAccumulatedLosses2021-12-3104946501core:ShareCapital2020-12-3104946501core:RetainedEarningsAccumulatedLosses2020-12-31049465012020-12-3104946501bus:Director12022-01-012022-12-3104946501core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31049465012021-01-012021-12-3104946501core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3104946501core:ShareCapital2021-01-012021-12-3104946501core:PlantMachinery2022-01-012022-12-3104946501core:FurnitureFittings2022-01-012022-12-3104946501core:ComputerEquipment2022-01-012022-12-3104946501core:MotorVehicles2022-01-012022-12-3104946501core:PlantMachinery2021-12-3104946501core:FurnitureFittings2021-12-3104946501core:ComputerEquipment2021-12-3104946501core:MotorVehicles2021-12-31049465012021-12-3104946501core:WithinOneYear2022-12-3104946501core:WithinOneYear2021-12-3104946501core:Non-currentFinancialInstruments2022-12-3104946501core:Non-currentFinancialInstruments2021-12-3104946501core:BetweenTwoFiveYears2022-12-3104946501core:BetweenTwoFiveYears2021-12-3104946501core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-01-012022-12-3104946501core:OtherRelatedPartiescore:SaleOrPurchaseGoods2021-01-012021-12-3104946501bus:PrivateLimitedCompanyLtd2022-01-012022-12-3104946501bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3104946501bus:FRS1022022-01-012022-12-3104946501bus:Audited2022-01-012022-12-3104946501bus:Director22022-01-012022-12-3104946501bus:Director32022-01-012022-12-3104946501bus:Director42022-01-012022-12-3104946501bus:CompanySecretary12022-01-012022-12-3104946501bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP