AC_LANDSCAPES_&_TREEWORKS - Accounts


Company registration number 09627326 (England and Wales)
AC LANDSCAPES & TREEWORKS UK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
AC LANDSCAPES & TREEWORKS UK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
Accountants' report
AC LANDSCAPES & TREEWORKS UK LIMITED
BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 1 -
30 June 2023
31 December 2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
4,250
Tangible assets
4
667,299
760,801
667,299
765,051
Current assets
Stocks
-
3,000
Debtors
5
682,505
2,317,804
Cash at bank and in hand
117,012
206,425
799,517
2,527,229
Creditors: amounts falling due within one year
6
(2,072,671)
(2,075,612)
Net current (liabilities)/assets
(1,273,154)
451,617
Total assets less current liabilities
(605,855)
1,216,668
Creditors: amounts falling due after more than one year
7
(486,957)
(488,055)
Provisions for liabilities
-
0
(102,084)
Net (liabilities)/assets
(1,092,812)
626,529
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(1,092,912)
626,429
Total equity
(1,092,812)
626,529
AC LANDSCAPES & TREEWORKS UK LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2023
30 June 2023
- 2 -

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 Period ended 30 June 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 Period 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.

The financial statements were approved by the board of directors and authorised for issue on 27 March 2024 and are signed on its behalf by:
Mr MA Cockcroft
Mr LN Saunders
Director
Director
Mr SW Ablett
Director
Company registration number 09627326 (England and Wales)
AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2023
- 3 -
1
Accounting policies
Company information

AC Landscapes & Treeworks UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 5, Teignbridge Business Centre, Cavalier Road Heathfield Industrial Estate, Newton Abbot, Devon, TQ12 6TZ.

1.1
Reporting period

The accounting period covers the eighteen months period to 30 June 2023, the comparative figures will not therefore be entirely comparable. This was done to better align the accounting period with expected contract end dates.

1.2
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.

1.3
Going concern

The financial statements have been prepared on a going concern basis, as the company continues to have the support of its directortrues and funders.

1.4
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.

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

Revenue from contracts for the provision of 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.

AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 4 -
1.5
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, which is twenty years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
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
between 3 and 4 years straight line
Plant and equipment
between 3 and 10 years straight line
Computers
between 3 and 10 years straight line
Motor vehicles
5 years straight line
Furniture and fittings
between 3 and 10 years straight line

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.

1.7
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
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 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 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, bank loans, 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.

 

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 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.

AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 7 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2023
2021
Number
Number
Total
47
72
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2022 and 30 June 2023
30,000
Amortisation and impairment
At 1 January 2022
25,750
Amortisation charged for the Period
4,250
At 30 June 2023
30,000
Carrying amount
At 30 June 2023
-
0
At 31 December 2021
4,250
AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
- 8 -
4
Tangible fixed assets
Land and buildings
Plant and equipment
Computers
Motor vehicles
Furniture and fittings
Total
£
£
£
£
£
£
Cost
At 1 January 2022
74,339
760,028
82,100
785,940
3,929
1,706,336
Additions
-
0
452,311
4,954
167,606
6,607
631,478
Disposals
(74,339)
(270,111)
(17,494)
(358,781)
(10,536)
(731,261)
At 30 June 2023
-
0
942,228
69,560
594,765
-
0
1,606,553
Depreciation and impairment
At 1 January 2022
15,220
568,491
53,954
307,870
-
0
945,535
Depreciation charged in the Period
13,975
235,106
17,804
239,329
2,180
508,394
Eliminated in respect of disposals
(29,195)
(259,402)
(7,990)
(215,908)
(2,180)
(514,675)
At 30 June 2023
-
0
544,195
63,768
331,291
-
0
939,254
Carrying amount
At 30 June 2023
-
0
398,033
5,792
263,474
-
0
667,299
At 31 December 2021
59,119
191,537
28,146
478,070
3,929
760,801
5
Debtors
2023
2021
Amounts falling due within one year:
£
£
Trade debtors
86,849
596,922
Corporation tax recoverable
-
0
7,674
Other debtors
316,746
1,713,208
403,595
2,317,804
Deferred tax asset
278,910
-
0
682,505
2,317,804
6
Creditors: amounts falling due within one year
2023
2021
£
£
Bank loans and overdrafts
252,573
55,267
Trade creditors
358,759
846,833
Taxation and social security
503,740
300,685
Other creditors
957,599
872,827
2,072,671
2,075,612
AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
6
Creditors: amounts falling due within one year
(Continued)
- 9 -

Creditors falling due within one year on which security has been given by the company, includes the following liabilities:

 

Factoring creditor - £368,490 (2021 - £422,792)

HP liabilities - £205,522 (2021 - £159,503)

 

The factoring creditor is secured by way of a fixed and floating charge covering the property or undertakings of the company.

 

The HP liabilities are secured by way of a fixed charge over the assets financed.

7
Creditors: amounts falling due after more than one year
2023
2021
£
£
Bank loans and overdrafts
206,075
215,055
Other creditors
280,882
273,000
486,957
488,055

Creditors falling after one year on which security has been given by the company, includes the following liabilities:

 

HP liabilities - £280,882 (2021 - £273,000)

 

The HP liabilities are secured by way of a fixed charge over the assets financed.

8
Financial commitments, guarantees and contingencies

The total amount of financial commitments not included in the balance sheet is £110,871 (2021 - £141,243). The above financial commitments, not included in the balance sheet, relate to operating lease commitments. These commitments represent the total rent payable on the company premises and some other lease commitments.

 

9
Related party transactions
2023
2021
Amounts due to related parties
£
£
Key management personnel
236,664
109,500
10
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Directors loan
-
-
14,780
14,780
-
14,780
14,780
AC LANDSCAPES & TREEWORKS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2023
10
Directors' transactions
(Continued)
- 10 -
2023-06-302022-01-01false27 March 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr M A CockcroftMrs E J CockcroftMr L N SaundersMr S W AblettMr B Cockcroftfalse096273262022-01-012023-06-30096273262023-06-30096273262021-12-3109627326core:NetGoodwill2023-06-3009627326core:NetGoodwill2021-12-3109627326core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3009627326core:PlantMachinery2023-06-3009627326core:ComputerEquipment2023-06-3009627326core:MotorVehicles2023-06-3009627326core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-06-3009627326core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3109627326core:PlantMachinery2021-12-3109627326core:ComputerEquipment2021-12-3109627326core:MotorVehicles2021-12-3109627326core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-3109627326core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3009627326core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3109627326core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3009627326core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3109627326core:CurrentFinancialInstruments2023-06-3009627326core:CurrentFinancialInstruments2021-12-3109627326core:Non-currentFinancialInstruments2023-06-3009627326core:Non-currentFinancialInstruments2021-12-3109627326core:ShareCapital2023-06-3009627326core:ShareCapital2021-12-3109627326core:RetainedEarningsAccumulatedLosses2023-06-3009627326core:RetainedEarningsAccumulatedLosses2021-12-3109627326bus:Director12022-01-012023-06-3009627326bus:Director32022-01-012023-06-3009627326bus:Director42022-01-012023-06-3009627326core:Goodwill2022-01-012023-06-3009627326core:LandBuildingscore:LongLeaseholdAssets2022-01-012023-06-3009627326core:PlantMachinery2022-01-012023-06-3009627326core:ComputerEquipment2022-01-012023-06-3009627326core:MotorVehicles2022-01-012023-06-3009627326core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-012023-06-30096273262021-01-012021-12-3109627326core:NetGoodwill2021-12-3109627326core:NetGoodwill2022-01-012023-06-3009627326core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3109627326core:PlantMachinery2021-12-3109627326core:ComputerEquipment2021-12-3109627326core:MotorVehicles2021-12-3109627326core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-31096273262021-12-3109627326core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012023-06-3009627326core:WithinOneYear2023-06-3009627326core:WithinOneYear2021-12-3109627326bus:PrivateLimitedCompanyLtd2022-01-012023-06-3009627326bus:SmallCompaniesRegimeForAccounts2022-01-012023-06-3009627326bus:FRS1022022-01-012023-06-3009627326bus:AuditExemptWithAccountantsReport2022-01-012023-06-3009627326bus:Director22022-01-012023-06-3009627326bus:Director52022-01-012023-06-3009627326bus:FullAccounts2022-01-012023-06-30xbrli:purexbrli:sharesiso4217:GBP