ACCOUNTS - Final Accounts


Caseware UK (AP4) 2023.0.135 2023.0.135 2023-09-302023-09-302023-09-302022-10-01falseHolding company22falsetrue 03279838 2022-10-01 2023-09-30 03279838 2021-10-01 2022-09-30 03279838 2023-09-30 03279838 2022-09-30 03279838 2021-10-01 03279838 c:Director1 2022-10-01 2023-09-30 03279838 d:MotorVehicles 2022-10-01 2023-09-30 03279838 d:FurnitureFittings 2022-10-01 2023-09-30 03279838 d:OfficeEquipment 2022-10-01 2023-09-30 03279838 d:ComputerEquipment 2022-10-01 2023-09-30 03279838 d:CurrentFinancialInstruments 2023-09-30 03279838 d:CurrentFinancialInstruments 2022-09-30 03279838 d:Non-currentFinancialInstruments 2023-09-30 03279838 d:Non-currentFinancialInstruments 2022-09-30 03279838 d:CurrentFinancialInstruments d:WithinOneYear 2023-09-30 03279838 d:CurrentFinancialInstruments d:WithinOneYear 2022-09-30 03279838 d:Non-currentFinancialInstruments d:AfterOneYear 2023-09-30 03279838 d:Non-currentFinancialInstruments d:AfterOneYear 2022-09-30 03279838 d:ShareCapital 2023-09-30 03279838 d:ShareCapital 2022-09-30 03279838 d:ShareCapital 2021-10-01 03279838 d:RetainedEarningsAccumulatedLosses 2022-10-01 2023-09-30 03279838 d:RetainedEarningsAccumulatedLosses 2023-09-30 03279838 d:RetainedEarningsAccumulatedLosses 2022-09-30 03279838 d:RetainedEarningsAccumulatedLosses 2021-10-01 03279838 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2023-09-30 03279838 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-09-30 03279838 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2023-09-30 03279838 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:UnlistedNon-exchangeTraded 2022-09-30 03279838 c:FRS102 2022-10-01 2023-09-30 03279838 c:Audited 2022-10-01 2023-09-30 03279838 c:FullAccounts 2022-10-01 2023-09-30 03279838 c:PrivateLimitedCompanyLtd 2022-10-01 2023-09-30 03279838 d:Subsidiary1 2022-10-01 2023-09-30 03279838 d:Subsidiary1 1 2022-10-01 2023-09-30 03279838 d:Subsidiary2 2022-10-01 2023-09-30 03279838 d:Subsidiary2 1 2022-10-01 2023-09-30 03279838 c:SmallCompaniesRegimeForAccounts 2022-10-01 2023-09-30 03279838 c:Consolidated 2023-09-30 03279838 c:ConsolidatedGroupCompanyAccounts 2022-10-01 2023-09-30 03279838 2 2022-10-01 2023-09-30 03279838 6 2022-10-01 2023-09-30 03279838 e:PoundSterling 2022-10-01 2023-09-30 iso4217:GBP xbrli:pure

Registered number: 03279838









MARCOE ENGINEERING SERVICES LIMITED









FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2023

 
MARCOE ENGINEERING SERVICES LIMITED
REGISTERED NUMBER: 03279838

CONSOLIDATED BALANCE SHEET
AS AT 30 SEPTEMBER 2023

2023
2022
Note
£
£

Fixed assets
  

Intangible assets
 7 
-
(72,515)

Tangible assets
 8 
17,703
25,314

  
17,703
(47,201)

Current assets
  

Stocks
 10 
65,000
65,000

Debtors due after more than 1 year
  
74,993
408,687

Debtors due within 1 year
  
2,246,349
4,070,590

Cash at bank and in hand
 12 
1,990,428
568,266

  
4,376,770
5,112,543

Creditors: amounts falling due within one year
 13 
(1,608,049)
(2,896,616)

Net current assets
  
 
 
2,768,721
 
 
2,215,927

Total assets less current liabilities
  
2,786,424
2,168,726

Creditors: amounts falling due after more than one year
 14 
(111,111)
(277,782)

Provisions for liabilities
  

Net assets excluding pension asset
  
2,675,313
1,890,944

Net assets
  
2,675,313
1,890,944


Capital and reserves
  

Called up share capital 
  
3
3

Profit and loss account
  
2,675,310
1,890,941

Equity attributable to owners of the parent Company
  
2,675,313
1,890,944

  
2,675,313
1,890,944


Page 1

 
MARCOE ENGINEERING SERVICES LIMITED
REGISTERED NUMBER: 03279838
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2023

The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

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

The Company has opted not to file the consolidated statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




Mark Stewart Crilley
Director

Date: 4 April 2024

The notes on pages 8 to 20 form part of these financial statements.

Page 2

 
MARCOE ENGINEERING SERVICES LIMITED
REGISTERED NUMBER: 03279838

COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2023

2023
2022
Note
£
£

Fixed assets
  

Investments
 9 
3,500,000
360,000

  
3,500,000
360,000

Current assets
  

Debtors
 11 
1,000
-

Cash at bank and in hand
 12 
505,099
500,003

  
506,099
500,003

Creditors: amounts falling due within one year
 13 
(1,418,162)
(360,000)

Net current (liabilities)/assets
  
 
 
(912,063)
 
 
140,003

Total assets less current liabilities
  
2,587,937
500,003

  

Creditors: amounts falling due after more than one year
 14 
(500,000)
(500,000)

  

Net assets excluding pension asset
  
2,087,937
3

Net assets
  
2,087,937
3


Capital and reserves
  

Called up share capital 
  
3
3

Profit for the year
  
2,087,934
-

Profit and loss account carried forward
  
2,087,934
-

  
2,087,937
3


Page 3

 
MARCOE ENGINEERING SERVICES LIMITED
REGISTERED NUMBER: 03279838
    
COMPANY BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2023

The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

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

The Company has opted not to file the consolidated statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


Mark Stewart Crilley
Director

Date: 4 April 2024

The notes on pages 8 to 20 form part of these financial statements.

Page 4

 
MARCOE ENGINEERING SERVICES LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2023


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 October 2021
3
1,384,614
1,384,617


Comprehensive income for the year

Profit for the year
-
506,327
506,327



At 1 October 2022
3
1,890,941
1,890,944


Comprehensive income for the year

Profit for the year
-
784,369
784,369


At 30 September 2023
3
2,675,310
2,675,313


The notes on pages 8 to 20 form part of these financial statements.

Page 5

 
MARCOE ENGINEERING SERVICES LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2023


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 October 2021
3
-
3



At 1 October 2022
3
-
3


Comprehensive income for the year

Profit for the year
-
2,087,934
2,087,934


At 30 September 2023
3
2,087,934
2,087,937


The notes on pages 8 to 20 form part of these financial statements.

Page 6

 
MARCOE ENGINEERING SERVICES LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2023
2022
£
£

Cash flows from operating activities

Profit for the financial year
784,369
506,327

Adjustments for:

Amortisation of intangible assets
(72,515)
(12,515)

Depreciation of tangible assets
7,611
7,527

Interest paid
19,994
7,443

Interest received
(5,096)
-

Taxation charge
(68,071)
(71,509)

Decrease/(increase) in debtors
2,157,935
(574,355)

(Decrease) in creditors
(1,245,181)
(432,260)

Corporation tax received
24,680
132,663

Net cash generated from operating activities

1,603,726
(436,679)


Cash flows from investing activities

Purchase of tangible fixed assets
-
(19,232)

Purchase of fixed asset investments
-
(60,000)

Interest received
5,096
-

Net cash from investing activities

5,096
(79,232)

Cash flows from financing activities

Repayment of loans
(166,666)
(55,556)

Interest paid
(19,994)
(7,443)

Net cash used in financing activities
(186,660)
(62,999)

Net increase/(decrease) in cash and cash equivalents
1,422,162
(578,910)

Cash and cash equivalents at beginning of year
568,266
1,147,176

Cash and cash equivalents at the end of year
1,990,428
568,266


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
1,990,428
568,266


The notes on pages 8 to 20 form part of these financial statements.

Page 7

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

1.


General information

Marcoe Engineering Services Limited is a company limited by shares and incorporated in England &
Wales under the Companies Act 2006. The address of the registered office is given on the Company
information page. The nature of the group's operations and its principal activities are set out in the
Director's report.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102. .

Page 8

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 9

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2.Accounting policies (continued)

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.9

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

 
2.10

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 10

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2.Accounting policies (continued)


2.11
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Motor vehicles
-
25%
on reducing balance
Fixtures and fittings
-
25%
on reducing balance
Office equipment
-
50%
on cost
Computer equipment
-

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Consolidated Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 11

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2.Accounting policies (continued)

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Financial instruments

The Group 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 Group's Balance Sheet when the Group 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 trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
 
Page 12

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

2.Accounting policies (continued)


2.17
Financial instruments (continued)


Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

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

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and
assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and
the amounts reported for revenues and expenses during the year. The nature of estimation means the
actual outcomes could differ from those estimates.
The main area of estimation uncertainty are the construction contracts. The profitability of contracts is
estimated which affects both costs and revenues included in the accounts. Stage of completion is also
estimated to determine whether and how much income should be brought into the current period. These
judgements are made by quarterly surveyors, so the decisions made are from a professional, reliable
source.


4.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2023
2022
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
19,650
18,560

Page 13

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

5.


Employees

The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2023
        2022
        2023
        2022
            No.
            No.
            No.
            No.









Marcoe Engineering Limited employees
35
36
-
-



Directors
5
5
2
2

40
41
2
2


6.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The profit after tax of the parent Company for the year was £2,087,934 (2022 - £NIL).


7.


Intangible assets

Group and Company





Goodwill
Negative goodwill
Total

£
£
£



Cost


At 1 October 2022
2,086,651
(1,196,596)
890,055



At 30 September 2023

2,086,651
(1,196,596)
890,055



Amortisation


At 1 October 2022
2,086,651
(1,124,081)
962,570


Charge for the year on owned assets
-
(72,515)
(72,515)



At 30 September 2023

2,086,651
(1,196,596)
890,055



Net book value



At 30 September 2023
-
-
-



At 30 September 2022
-
(72,515)
(72,515)


Page 14

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023
 
           7.Intangible assets (continued)



8.


Tangible fixed assets

Group






Motor vehicles
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 October 2022
93,798
14,729
22,926
131,453



At 30 September 2023

93,798
14,729
22,926
131,453



Depreciation


At 1 October 2022
71,216
11,997
22,926
106,139


Charge for the year on owned assets
6,928
683
-
7,611



At 30 September 2023

78,144
12,680
22,926
113,750



Net book value



At 30 September 2023
15,654
2,049
-
17,703



At 30 September 2022
22,582
2,732
-
25,314

Page 15

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

9.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 October 2022
360,000


Additions
3,500,000



At 30 September 2023
3,860,000



Impairment


Charge for the period
360,000



At 30 September 2023

360,000


Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

MSC Enterprises Limited
Unit 3 Mallow Park, AL71GX
Ordinary
100%
Marcoe Engineering Ltd
Unit 3 Mallow Park, AL71GX
Ordinary
100%

The aggregate of the share capital and reserves as at 30 September 2023 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

MSC Enterprises Limited
154
1,508,267

Marcoe Engineering Limited
4,087,122
687,727

During the year, the company bought 100% of the share holding in Marcoe Engineering Limited from MSC Enterprises Limited, and thus is a direct subsidiary.. 

Page 16

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

10.


Stocks

Group
Group
2023
2022
£
£

Finished goods and goods for resale
65,000
65,000


The difference between purchase price or production cost of stocks and their replacement cost is not material.


11.


Debtors

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Due after more than one year

Trade debtors
74,993
408,687
-
-

74,993
408,687
-
-

Due within one year

Trade debtors
1,153,091
3,159,599
-
-

Other debtors
25,985
72,851
1,000
-

Prepayments and accrued income
717,247
676,842
-
-

Amounts recoverable on long-term contracts
350,026
161,298
-
-

2,321,342
4,479,277
1,000
-



12.


Cash and cash equivalents

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Cash at bank and in hand
1,990,428
568,266
505,099
500,003


Page 17

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

13.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Bank loans
166,667
166,662
-
-

Trade creditors
1,124,055
2,239,474
-
-

Amounts owed to group undertakings
-
-
1,411,474
360,000

Corporation tax
17,763
61,154
968
-

Other taxation and social security
73,599
97,526
-
-

Other creditors
105,896
193,813
5,720
-

Accruals and deferred income
120,069
137,987
-
-

1,608,049
2,896,616
1,418,162
360,000



The following liabilities were secured:
Group
Group
2023
2022
£
£

Bank Loans
166,667
166,662

Details of security provided:

There is security over the bank loan in the form of a debenture.


14.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Bank loans
111,111
277,782
-
-

Amounts owed to group undertakings
-
-
500,000
500,000

111,111
277,782
500,000
500,000



The following liabilities were secured:
Group
Group
2023
2022
£
£


Bank loans
111,111
277,782

Details of security provided:

There is security over the bank loan in the form of a debenture covering the undertaking of the company. 

Page 18

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

15.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2023
2022
£
£

Amounts falling due within one year

Bank loans
166,667
166,662

Amounts falling due 1-2 years

Bank loans
111,111
166,667

Amounts falling due 2-5 years

Bank loans
-
111,115


277,778
444,444



16.


Financial instruments

Group
Group
Company
Company
2023
2022
2023
2022
£
£
£
£

Financial assets

Financial assets measured at fair value through profit or loss
1,589,097
4,241,453
1,000
-


Financial liabilities

Financial liabilities measured at fair value through profit or loss
(1,627,798)
(3,015,718)
(1,917,194)
(860,000)


Financial assets measured at fair value through profit or loss comprise trade debtors, other debtors and amounts recoverable on long term contracts. 


Financial liabilities measured at fair value through profit and loss comprise trade creditors, other creditors, accruals, bank loans and amounts owed to group undertakings.  




17.


Pension commitments

The Company operates a defined contributions pension scheme for all qualifying employees. The assets of the scheme are held seperately from those of the company in an independently administered fund.
During the year there were contributions of £43,377 (2022: £45,264) to the pension scheme.  Contributions of £1,674 (2022: £13,091) were owed to the scheme at the balance sheet date.

Page 19

 
MARCOE ENGINEERING SERVICES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2023

18.


Commitments under operating leases

At 30 September 2023 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2023
2022
£
£

Not later than 1 year
131,652
122,570

Later than 1 year and not later than 5 years
485,419
480,343

Later than 5 years
353,400
471,200

970,471
1,074,113

19.


Related party transactions

During the year £3,600 (2022: £6,800) of building cost recharges were received from JBOS Holding Limited, a related party due to common ownership.
During the year £122,905 (2022: £122,570) of rent was charged from JBOS Holdings Limited, a related party due to common ownership. 
All transactions were at an arms length basis. 
Included in other debtors is a loan to a director of £1,000 (2022: included in group other creditors £8,951).
At the year end MSC Enterprises Limited owed £nil (2022: £1,041,369) to Marcoe Engineering Limited and was owed £154 (2022: £nil) by Marcoe Engineering Services Limited. 
At the year end Marcoe Engineering Services Limited owed £1,911,320 (2022: £860,000) to Marcoe Engineering Limited. 
The Group has taken advantage of the exception available under FRS 102 paragraph 33.1a whereby it
has not disclosed transactions between the ultimate parent company or any wholly owned subsidiary
undertaking of the group.
 


20.


Controlling party

The ultimate controlling party in the current and prior year is Mark Crilley.


21.


Auditors' information

The auditors' report on the financial statements for the year ended 30 September 2023 was unqualified.

The audit report was signed on 5 April 2024 by Graham Wintle (Senior Statutory Auditor) on behalf of Williamson Morton Thornton LLP.

 
Page 20