FTS_MERIT_LIMITED - Accounts


Company registration number 13073315 (England and Wales)
FTS MERIT LIMITED
ANNUAL REPORT
AND  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
FTS MERIT LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
FTS MERIT LIMITED
BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
102,084
160,417
Tangible assets
5
146,291
92,914
248,375
253,331
Current assets
Stocks
-
6,802
Debtors
6
5,879,502
2,706,824
Cash at bank and in hand
332,971
46,207
6,212,473
2,759,833
Creditors: amounts falling due within one year
7
(5,519,273)
(2,771,578)
Net current assets/(liabilities)
693,200
(11,745)
Total assets less current liabilities
941,575
241,586
Creditors: amounts falling due after more than one year
8
(143,425)
(100,000)
Provisions for liabilities
(58,853)
(16,649)
Net assets
739,297
124,937
Capital and reserves
Called up share capital
110
110
Profit and loss reserves
739,187
124,827
Total equity
739,297
124,937

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

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

The financial statements were approved by the board of directors and authorised for issue on 10 May 2024 and are signed on its behalf by:
Mr M  Bramhall
Director
Company registration number 13073315 (England and Wales)
FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 2 -
1
Accounting policies
Company information

FTS Merit Limited is a private company limited by shares incorporated in England and Wales. The registered office is Technology House, 10 Barrow Close, Blackpool.

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, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

In preparing the financial statements the directors are required to assess the company's ability to continue to adopt the going concern basis of accounting.

 

Although the company has seen an increase in turnover and profit in the year, due to increased capital expenditure within the group, as well as some intercompany balances taking longer to convert into cash, there is currently a strain on the cash resources of the business.

 

The directors have undertaken budgeting and cashflow forecasting to June 2025 which demonstrates an improvement in cash availability. Cashflow is being monitored on an almost daily basis. A detailed review of the cashflow across the group is completed to ensure there is sufficient cash to meet commitments as they fall due. The directors are pursuing additional funding streams to ease the pressure on cashflow.

 

Despite the note above, based on the assessment made by the directors, the directors are confident that the company can continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for the services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

Revenue from contracts for the provision of 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.

FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 3 -
1.4
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 3 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.

1.5
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:

Fixtures and fittings
20% Reducing balance
Computers
20% Reducing balance
Motor vehicles
25% Reducing balance

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

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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.

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.

FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 4 -
1.8
Construction contracts

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

 

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

 

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

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include 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 and loans from fellow group companies, 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.

 

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.

FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
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.

 

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.

1.13
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
1.15
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 leased asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Amounts receivable on long term contracts

Profit on long term contracts is recognised in the profit or loss account based on the amount of chargeable work carried out by the end of the financial period less amounts already invoiced to the customer. A level of judgement is applied in assessing the likely overall outcome of the project.

Warranty provision

The company receives claims from customers in respect of contracted work. It makes provision for the probable amounts considered likely to be payable in the future based on previous experience and claims to date. Inevitably, these estimates depend on the outcome and timing of future events and may need to be revised as circumstances change. A different assessment of the likely outcome for each claim or of the possible cost involved may result in a different level of provision recognised.

3
Employees

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

2023
2022
Number
Number
Total
116
21
FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 7 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2022 and 30 June 2023
175,000
Amortisation and impairment
At 1 July 2022
14,583
Amortisation charged for the year
58,333
At 30 June 2023
72,916
Carrying amount
At 30 June 2023
102,084
At 30 June 2022
160,417
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2022
98,921
Additions
98,913
Disposals
(20,000)
At 30 June 2023
177,834
Depreciation and impairment
At 1 July 2022
6,007
Depreciation charged in the year
29,352
Eliminated in respect of disposals
(3,816)
At 30 June 2023
31,543
Carrying amount
At 30 June 2023
146,291
At 30 June 2022
92,914
FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 8 -
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,064,495
1,271,757
Amounts owed by group undertakings
632,770
558,158
Other debtors
4,182,237
876,909
5,879,502
2,706,824
7
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
974,477
277,565
Amounts owed to group undertakings
1,501,353
655,292
Taxation and social security
1,755,928
412,379
Other creditors
1,287,515
1,426,342
5,519,273
2,771,578

Included in 2022 other creditors, are balances in regard to Reward Invoice Finance Limited. These debts were secured by a debenture including a fixed charge and a floating charge which covers all the property of the company. This charge was settled on 6 April 2023.

8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
100,000
100,000
Other creditors
43,425
-
0
143,425
100,000
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Alison Cornes
Statutory Auditor:
Barlow Andrews LLP
Date of audit report:
10 May 2024
FTS MERIT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 9 -
10
Financial commitments, guarantees and contingent liabilities

The company is party to cross guarantees given to its bankers in respect of loan and overdraft facilities.

 

The terms of the agreement provide cross guarantees between Connaught Security Ltd, Ramm Holdings Limited, Connaught Enabling Limited, Connaught Facilities Limited, Connaught Interior Blackpool Limited, Connaught Logistics Support Limited, Connaught Timber Merchants Ltd, Ramm Properties Limited and FTS Merit Limited.The amount outstanding under this facility at 30 June 2023, excluding the amount in creditors in this company, was £2.55m (2022: £nil).

11
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
£
£
233,250
188,927
12
Related party transactions
Transactions with related parties

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

At the year end, other debtors included £327,713 of balances owed from companies with common directors.

 

At the year end, other creditors included £12,000 of balances owed to companies with common directors.

13
Parent company

The company is included in the consolidated accounts of Ramm Holdings Limited, the parent undertaking. The registered office of this company is Coal Pit Lane, Atherton.

2023-06-302022-07-01false10 May 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityThis audit opinion is unqualifiedMr M BramhallMr M PostlethwaiteMr A Hodsonfalsefalse130733152022-07-012023-06-30130733152023-06-30130733152022-06-3013073315core:NetGoodwill2023-06-3013073315core:NetGoodwill2022-06-3013073315core:OtherPropertyPlantEquipment2023-06-3013073315core:OtherPropertyPlantEquipment2022-06-3013073315core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3013073315core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3013073315core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3013073315core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-3013073315core:CurrentFinancialInstruments2023-06-3013073315core:CurrentFinancialInstruments2022-06-3013073315core:Non-currentFinancialInstruments2023-06-3013073315core:Non-currentFinancialInstruments2022-06-3013073315core:ShareCapital2023-06-3013073315core:ShareCapital2022-06-3013073315core:RetainedEarningsAccumulatedLosses2023-06-3013073315core:RetainedEarningsAccumulatedLosses2022-06-3013073315bus:Director12022-07-012023-06-3013073315core:Goodwill2022-07-012023-06-3013073315core:FurnitureFittings2022-07-012023-06-3013073315core:ComputerEquipment2022-07-012023-06-3013073315core:MotorVehicles2022-07-012023-06-30130733152021-07-012022-06-3013073315core:NetGoodwill2022-06-3013073315core:NetGoodwill2022-07-012023-06-3013073315core:OtherPropertyPlantEquipment2022-06-3013073315core:OtherPropertyPlantEquipment2022-07-012023-06-3013073315core:WithinOneYear2023-06-3013073315core:WithinOneYear2022-06-3013073315bus:PrivateLimitedCompanyLtd2022-07-012023-06-3013073315bus:SmallCompaniesRegimeForAccounts2022-07-012023-06-3013073315bus:FRS1022022-07-012023-06-3013073315bus:Audited2022-07-012023-06-3013073315bus:Director22022-07-012023-06-3013073315bus:Director32022-07-012023-06-3013073315bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP