Abacus Construction Limited - Period Ending 2023-03-31

Abacus Construction Limited - Period Ending 2023-03-31


Abacus Construction Limited 04993231 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is Demolition, Earth Moving & Construction Digita Accounts Production Advanced 6.30.9574.0 true false false true true 04993231 2022-04-01 2023-03-31 04993231 2023-03-31 04993231 bus:OrdinaryShareClass1 2023-03-31 04993231 core:FinanceLeases core:CurrentFinancialInstruments 2023-03-31 04993231 core:FinanceLeases core:Non-currentFinancialInstruments 2023-03-31 04993231 core:CurrentFinancialInstruments 2023-03-31 04993231 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 04993231 core:Non-currentFinancialInstruments 2023-03-31 04993231 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 04993231 core:Goodwill 2023-03-31 04993231 core:FurnitureFittingsToolsEquipment 2023-03-31 04993231 core:LandBuildings 2023-03-31 04993231 core:MotorVehicles 2023-03-31 04993231 core:OtherPropertyPlantEquipment 2023-03-31 04993231 bus:SmallEntities 2022-04-01 2023-03-31 04993231 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 04993231 bus:FullAccounts 2022-04-01 2023-03-31 04993231 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 04993231 bus:RegisteredOffice 2022-04-01 2023-03-31 04993231 bus:CompanySecretary1 2022-04-01 2023-03-31 04993231 bus:Director1 2022-04-01 2023-03-31 04993231 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 04993231 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-04-01 2023-03-31 04993231 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 04993231 bus:Agent1 2022-04-01 2023-03-31 04993231 core:Goodwill 2022-04-01 2023-03-31 04993231 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 04993231 core:LandBuildings 2022-04-01 2023-03-31 04993231 core:MotorVehicles 2022-04-01 2023-03-31 04993231 core:OfficeEquipment 2022-04-01 2023-03-31 04993231 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 04993231 core:PlantMachinery 2022-04-01 2023-03-31 04993231 core:AllSubsidiaries core:SaleOrPurchaseGoods 2022-04-01 2023-03-31 04993231 core:Subsidiary1 2022-04-01 2023-03-31 04993231 core:Subsidiary1 1 2022-04-01 2023-03-31 04993231 core:Subsidiary1 countries:UnitedKingdom 2022-04-01 2023-03-31 04993231 1 2022-04-01 2023-03-31 04993231 countries:England 2022-04-01 2023-03-31 04993231 2022-03-31 04993231 core:Goodwill 2022-03-31 04993231 core:CostValuation 2022-03-31 04993231 core:FurnitureFittingsToolsEquipment 2022-03-31 04993231 core:LandBuildings 2022-03-31 04993231 core:MotorVehicles 2022-03-31 04993231 core:OtherPropertyPlantEquipment 2022-03-31 04993231 2021-04-01 2022-03-31 04993231 2022-03-31 04993231 bus:OrdinaryShareClass1 2022-03-31 04993231 core:FinanceLeases core:CurrentFinancialInstruments 2022-03-31 04993231 core:FinanceLeases core:Non-currentFinancialInstruments 2022-03-31 04993231 core:CurrentFinancialInstruments 2022-03-31 04993231 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 04993231 core:Non-currentFinancialInstruments 2022-03-31 04993231 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 04993231 core:FurnitureFittingsToolsEquipment 2022-03-31 04993231 core:LandBuildings 2022-03-31 04993231 core:MotorVehicles 2022-03-31 04993231 core:OtherPropertyPlantEquipment 2022-03-31 04993231 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-04-01 2022-03-31 04993231 core:AllSubsidiaries core:SaleOrPurchaseGoods 2021-04-01 2022-03-31 04993231 core:Subsidiary1 1 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Abacus Construction Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

Registration number: 04993231

 

Abacus Construction Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 16

 

Abacus Construction Limited

Company Information

Director

KR Wendt

Company secretary

MSA Wendt

Registered office

18 Newport Street
Tiverton
Devon
EX16 6NL

Accountants

Paul Steele Limited
Chartered Accountants
18 Newport Street
Tiverton
Devon
EX16 6NL

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Abacus Construction Limited
for the Year Ended 31 March 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Abacus Construction Limited for the year ended 31 March 2023 as set out on pages 3 to 16 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Abacus Construction Limited, as a body, in accordance with the terms of our engagement letter dated 1 August 2019. Our work has been undertaken solely to prepare for your approval the accounts of Abacus Construction Limited and state those matters that we have agreed to state to the Board of Directors of Abacus Construction Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Abacus Construction Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Abacus Construction Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Abacus Construction Limited. You consider that Abacus Construction Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Abacus Construction Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Paul Steele Limited
Chartered Accountants
18 Newport Street
Tiverton
Devon
EX16 6NL

22 October 2023

 

Abacus Construction Limited

(Registration number: 04993231)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

6

635,013

572,931

Investment property

7

464,059

464,059

Investments

8

1

1

 

1,099,073

1,036,991

Current assets

 

Stocks

9

39,148

43,937

Debtors

10

418,645

374,310

Cash at bank and in hand

 

491,923

403,861

 

949,716

822,108

Creditors: Amounts falling due within one year

11

(574,461)

(550,605)

Net current assets

 

375,255

271,503

Total assets less current liabilities

 

1,474,328

1,308,494

Creditors: Amounts falling due after more than one year

11

(312,572)

(313,130)

Provisions for liabilities

(109,963)

(98,167)

Net assets

 

1,051,793

897,197

Capital and reserves

 

Called up share capital

12

2

2

Retained earnings

1,051,791

897,195

Shareholders' funds

 

1,051,793

897,197

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 22 October 2023
 

 

Abacus Construction Limited

(Registration number: 04993231)
Balance Sheet as at 31 March 2023

.........................................
KR Wendt
Director

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
18 Newport Street
Tiverton
Devon
EX16 6NL
England

The principal place of business is:
Gammon Barn
Ham
Wellington
Somerset
TA21 9JB

These financial statements were authorised for issue by the director on 22 October 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & machinery

20% reducing balance method

Motor vehicles

10% reducing balance method

Scaffolding

7% reducing balance method

Office equipment

15% reducing balance method

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line method

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 9 (2022 - 9).

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Profit before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

70,813

72,570

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

250,000

250,000

At 31 March 2023

250,000

250,000

Amortisation

At 1 April 2022

250,000

250,000

At 31 March 2023

250,000

250,000

Carrying amount

At 31 March 2023

-

-

6

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Cost or valuation

At 1 April 2022

56,259

23,279

301,425

664,960

Additions

-

-

118,759

16,440

Disposals

-

-

(9,300)

-

At 31 March 2023

56,259

23,279

410,884

681,400

Depreciation

At 1 April 2022

-

17,479

103,752

351,761

Charge for the year

-

870

22,470

47,473

Eliminated on disposal

-

-

(6,996)

-

At 31 March 2023

-

18,349

119,226

399,234

Carrying amount

At 31 March 2023

56,259

4,930

291,658

282,166

At 31 March 2022

56,259

5,800

197,673

313,199

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Total
£

Cost or valuation

At 1 April 2022

1,045,923

Additions

135,199

Disposals

(9,300)

At 31 March 2023

1,171,822

Depreciation

At 1 April 2022

472,992

Charge for the year

70,813

Eliminated on disposal

(6,996)

At 31 March 2023

536,809

Carrying amount

At 31 March 2023

635,013

At 31 March 2022

572,931

Included within the net book value of land and buildings above is £56,259 (2022 - £56,259) in respect of freehold land and buildings.
 

7

Investment properties

2023
£

At 1 April

464,059

At 31 March

464,059

There has been no valuation of investment property by an independent valuer.

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

8

Investments

2023
£

2022
£

Investments in subsidiaries

1

1

Subsidiaries

£

Cost or valuation

At 1 April 2022

1

Provision

Carrying amount

At 31 March 2023

1

At 31 March 2022

1

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2023

2022

Subsidiary undertakings

Wellington Scaffolding Limited

18 Newport Street
Tiverton
Devon EX16 6NL

United Kingdom

ordinary

100%

100%

Subsidiary undertakings

Wellington Scaffolding Limited

The principal activity of Wellington Scaffolding Limited is scaffolding services.

9

Stocks

2023
£

2022
£

Work in progress

31,753

36,859

Other inventories

7,395

7,078

39,148

43,937

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

10

debtors

Current

Note

2023
£

2022
£

Trade debtors

 

164,967

123,394

Amounts owed by related parties

15

221,890

221,890

Prepayments

 

31,788

28,526

Other debtors

 

-

500

   

418,645

374,310

11

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

13

95,327

94,789

Trade creditors

 

129,820

95,316

Taxation and social security

 

54,865

33,148

Accruals and deferred income

 

39,581

47,835

Other creditors

 

254,868

279,517

 

574,461

550,605

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £55,990 (2019 - £54,815).

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

13

312,572

313,130

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £512,436 (2019 - £492,666).

12

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

         
 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

13

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

221,442

230,083

Finance lease liabilities

91,130

83,047

312,572

313,130

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

2023
£

2022
£

Current loans and borrowings

Bank borrowings

8,926

8,683

Finance lease liabilities

86,401

86,106

95,327

94,789

14

Dividends

Final dividends paid

   

2023
£

 

2022
£

Final dividend of Nil per each NewRow_0

 

111

 

222

         

Reconciliation to Dividends categories

Difference to be corrected

 

111

 

222

Interim dividends paid

   

2023
£

 

2022
£

Interim dividend of £Nil (2022 - £37,250.00) per each Ordinary shares

 

-

 

74,500

         

Reconciliation to Dividends categories

Difference to be corrected

 

(76,280)

 

-

15

Related party transactions

Director's remuneration

The director's remuneration for the year was as follows:

2023
£

2022
£

Remuneration

18,192

17,688

Contributions paid to money purchase schemes

-

80,000

18,192

97,688

Income and receivables from related parties

2023

Subsidiary
£

Sale of goods

9,877

 

Abacus Construction Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

2022

Subsidiary
£

Sale of goods

12,589

Expenditure with and payables to related parties

2023

Subsidiary
£

Purchase of goods

20,012

2022

Subsidiary
£

Purchase of goods

19,484

16

Parent and ultimate parent undertaking

The ultimate controlling party is KR Wendt & MSA Wendt.