SWALE_SCAFFOLDING_LIMITED - Accounts


Company registration number 02030093 (England and Wales)
SWALE SCAFFOLDING LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2023
PAGES FOR FILING WITH REGISTRAR
SWALE SCAFFOLDING LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SWALE SCAFFOLDING LIMITED
BALANCE SHEET
AS AT
31 JULY 2023
31 July 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,356,199
1,393,123
Investments
4
400
400
1,356,599
1,393,523
Current assets
Stocks
3,000
1,890
Debtors
5
615,725
630,512
Cash at bank and in hand
798,474
405,181
1,417,199
1,037,583
Creditors: amounts falling due within one year
6
(652,435)
(449,498)
Net current assets
764,764
588,085
Total assets less current liabilities
2,121,363
1,981,608
Creditors: amounts falling due after more than one year
7
(109,292)
(151,133)
Provisions for liabilities
(209,075)
(198,424)
Net assets
1,802,996
1,632,051
Capital and reserves
Called up share capital
50,000
50,000
Profit and loss reserves
1,752,996
1,582,051
Total equity
1,802,996
1,632,051

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

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

SWALE SCAFFOLDING LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2023
31 July 2023
- 2 -
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 P S Ward
Miss S Richardson
Director
Director
Company registration number 02030093 (England and Wales)
SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2023
- 3 -
1
Accounting policies
Company information

Swale Scaffolding Limited is a private company limited by shares incorporated in England and Wales. The registered office is Gatherley Road Industrial Estate, Brompton on Swale, Richmond, North Yorkshire, DL10 7JQ.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover represents amounts receivable for goods and services net of VAT, for hire of scaffolding equipment.

 

The turnover of the company is primarily derived from scaffold erection and supplies to both the commercial and private sectors. Revenue is recognised when receivable. The company also provides vehicle engineering services, and revenue is recognised when receivable.

1.3
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
4% straight line basis
Land and buildings leasehold
4% straight line basis
Plant and machinery
20% reducing balance basis
Fixtures, fittings & equipment
20% reducing balance basis
Motor vehicles
25% reducing balance basis

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.

1.4
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.

SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
1
Accounting policies
(Continued)
- 4 -

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials.

Stock is valued on a first in first out basis.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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, cash and bank balances and loans to fellow group companies, 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.

Basic financial liabilities

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

 

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

 

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

SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.10
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.

1.11
Retirement benefits

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

1.12
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.

SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
1
Accounting policies
(Continued)
- 6 -
1.13
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Employees

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

2023
2022
Number
Number
Total
53
46
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 August 2022
762,503
3,856,730
4,619,233
Additions
2,059
218,870
220,929
Disposals
-
0
(141,368)
(141,368)
At 31 July 2023
764,562
3,934,232
4,698,794
Depreciation and impairment
At 1 August 2022
260,026
2,966,084
3,226,110
Depreciation charged in the year
21,166
197,588
218,754
Eliminated in respect of disposals
-
0
(102,269)
(102,269)
At 31 July 2023
281,192
3,061,403
3,342,595
Carrying amount
At 31 July 2023
483,370
872,829
1,356,199
At 31 July 2022
502,477
890,646
1,393,123
4
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
400
400
SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
- 7 -
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
433,767
444,084
Corporation tax recoverable
13,138
22,586
Amounts owed by group undertakings
84,939
56,214
Other debtors
60,820
76,286
Prepayments and accrued income
23,061
31,342
615,725
630,512
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
26,927
33,957
Trade creditors
190,358
129,082
Amounts owed to group undertakings
42,711
38,311
Taxation and social security
116,892
99,103
Other creditors
275,547
149,045
652,435
449,498

Certain bank loans are secured by an unlimited debenture over the assets of the company together with a first legal charge on commercial leasehold property at Gatherley Road Industrial Estate, Brompton on Swale. The amount oustanding at year end was £16,926 (2022 £24,021)

 

Hire Purchase liabilities of £6,323 (2022: £10,437) are secured on the assets to which they relate.

7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
99,281
134,799
Other creditors
10,011
16,334
109,292
151,133

Certain bank loans are secured by an unlimited debenture over the assets of the company together with a first legal charge on commercial leasehold property at Gatherley Road Industrial Estate, Brompton on Swale. The balance outstanding at year end was £88,946 (2022 £105,632).

 

Hire Purchase liabilities of £10,011 (2022: £16,334) are secured on the assets to which they relate.

Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
11,218
32,591
SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
- 8 -
8
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:

2023
2022
£
£
48,850
53,225
9
Related party transactions
Transactions with related parties

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

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
42,711
38,311

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
84,939
56,714
Other information

The company has given a guarantee in respect of non-cancellable operating lease commitments of a subsidiary company totalling £22,808 (2022: £34,708)

SWALE SCAFFOLDING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2023
- 9 -
10
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Directors loan
2.00
76,286
123,876
768
(145,650)
55,280
76,286
123,876
768
(145,650)
55,280
2023-07-312022-08-01false29 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr P S WardMiss S RichardsonMrs G M Pepe020300932022-08-012023-07-31020300932023-07-31020300932022-07-3102030093core:LandBuildings2023-07-3102030093core:OtherPropertyPlantEquipment2023-07-3102030093core:LandBuildings2022-07-3102030093core:OtherPropertyPlantEquipment2022-07-3102030093core:CurrentFinancialInstrumentscore:WithinOneYear2023-07-3102030093core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3102030093core:Non-currentFinancialInstrumentscore:AfterOneYear2023-07-3102030093core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-3102030093core:CurrentFinancialInstruments2023-07-3102030093core:CurrentFinancialInstruments2022-07-3102030093core:Non-currentFinancialInstruments2023-07-3102030093core:Non-currentFinancialInstruments2022-07-3102030093core:ShareCapital2023-07-3102030093core:ShareCapital2022-07-3102030093core:RetainedEarningsAccumulatedLosses2023-07-3102030093core:RetainedEarningsAccumulatedLosses2022-07-3102030093bus:Director12022-08-012023-07-3102030093bus:Director22022-08-012023-07-3102030093core:LandBuildingscore:OwnedOrFreeholdAssets2022-08-012023-07-3102030093core:LandBuildingscore:LongLeaseholdAssets2022-08-012023-07-3102030093core:PlantMachinery2022-08-012023-07-3102030093core:FurnitureFittings2022-08-012023-07-3102030093core:MotorVehicles2022-08-012023-07-31020300932021-08-012022-07-3102030093core:LandBuildings2022-07-3102030093core:OtherPropertyPlantEquipment2022-07-31020300932022-07-3102030093core:LandBuildings2022-08-012023-07-3102030093core:OtherPropertyPlantEquipment2022-08-012023-07-3102030093bus:PrivateLimitedCompanyLtd2022-08-012023-07-3102030093bus:SmallCompaniesRegimeForAccounts2022-08-012023-07-3102030093bus:FRS1022022-08-012023-07-3102030093bus:AuditExemptWithAccountantsReport2022-08-012023-07-3102030093bus:Director32022-08-012023-07-3102030093bus:FullAccounts2022-08-012023-07-31xbrli:purexbrli:sharesiso4217:GBP