FARGRO_LIMITED - Accounts


Company Registration No. 06386629 (England and Wales)
FARGRO LIMITED
ANNUAL REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2015
FARGRO LIMITED
COMPANY INFORMATION
Directors
Mr D J Godsmark
Mr J McAlpine
Dr P Sopp
Mr G C Lisher
Mr C E Goddard
Mr C Moncrieff
Mr J Zwinkels
Mrs R M Freshwater
(Appointed 22 September 2015)
Secretary
Mr C E Goddard
Company number
06386629
Registered office
Vinery Fields
Arundel Road
Poling
Arundel
West Sussex
BN18 9PY
Auditors
Carpenter Box
Amelia House
Crescent Road
Worthing
West Sussex
BN11 1QR
Business address
Vinery Fields
Arundel Road (A27)
Poling
Arundel
West Sussex
BN18 9PY
Solicitors
Thomas Eggar LLP
Thomas Eggar House
Friary Lane
Chichester
West Sussex
PO19 1UF
FARGRO LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditors' report
6
Profit and loss account
7
Balance sheet
8
Cash flow statement
9
Notes to the financial statements
10 - 21
FARGRO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 1 -

The directors have pleasure in presenting the strategic report and financial statements for the year ended 30 September 2015.

Review of the business

Sales for the year decreased by 2% to £19.3m with an operating profit of £611,547 compared to £432,544 in the previous financial year. These, together with gross profit, remain the financial key performance indicators ("KPI's") that the directors have identified to be the most effective method of monitoring the company's performance.

 

KPI's              2015     2014 2013

          £     £      £

 

Turnover          19,286,237     19,768,811     20,772,773              

Gross profit          4,665,743     4,361,508     4,300,951     (excluding carriage)

Operating profit          611,547     432,544     494,588              

 

The mild weather experienced during the year allowed for a more stable environment than for some time. Volatility in pricing and issues surrounding substrate supply due to problems within a major supplier caused a certain amount of disruption. In the event, these issues were manageable and the year under review saw a small growth of 1% in the sales of requisites boosted by excellent growth in the “added value” product ranges. Early season low pest and disease levels, impacted on crop protection sales. The warm weather late in the season combined with increased competition and the impact of further regulation in the energy market reported last year resulted in a further £0.6m (35%) drop in turnover in this area. This accounted for all of the overall decrease in sales although gross profit was maintained for the year due to product mix.

The product range including “added value” products, sourced from China and elsewhere with higher gross margins continued to grow. Most costs were maintained at or below last year’s level. This led to an increase of 41% in operating profit before tax, an excellent result, in a year when significant management attention was required to be given to the relocation project and represents another solid achievement.

 

The Company’s strategy of diversification where appropriate, is demonstrated in the increased contribution from the “added value” products. Continued focus on customer support through diverse stock holdings and an efficient delivery service enabled the more established product lines to maintain or increase their contribution.

 

We moved into the new purpose-built facility at the end of the first quarter of 2015-2016. The Company is now in a strong position to enhance customer experience but it will take time to establish all the logistical benefits that will accrue from the new site. Early forecasts for the current year indicate a solid start to budget in a year of consolidation.

 

The last three years have seen a relatively quiet period for new product introductions, largely due to regulatory delays, but the Company continues to recognise the importance of its program for new products across the various product ranges. We will continue to maintain our focus on environmentally sustainable products such as bio pesticides, the storage facility of which has been substantially upgraded in the new building. The technical expertise developed in house in this area is important to this program and provides the company with an excellent resource and a strong platform to grow sales levels and profitability.

 

The Company places great importance on strong financial control. Maintaining costs and expenses at around 2012/2013 levels for the past two years has been a significant achievement recently enhanced by the benefits of an old low-cost building. The directors believe that it is essential to continue the policy of investing in appropriate resources to provide the basis for responding to ever-changing customer requirements; the new facility will be an important resource in achieving this. Sourcing and stocking new products to support expansion is a key strategy which will enable the company to respond to market conditions, diversify the product base and enhance our offerings to customers. The directors believe that, combined with other strategic initiatives such as “on-line” sales, this policy will ensure the company remains well placed to increase profitability.

FARGRO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 2 -
The Directors believe these results represent an excellent achievement in the continuing uncertain economic times nationally and for horticulture. They are very pleased to report results at this level for the year and are also pleased to maintain dividend payments to shareholders.
Financial instruments

The Company's principal financial instruments comprise bank balances, trade debtors and trade creditors. The main purpose of these instruments is to finance the business’ operations.

Financial risk management objectives and policies

The Company’s operations expose it to a variety of financial risks that include credit risk, liquidity risk, exchange rate risk and interest rate risk. These risks are limited by the company’s financial management policies and practices as described below:

 

Credit risk

The company operates a number of policies and procedures designed to mitigate credit risk. These include but are not limited to the maintenance of third party Credit Insurance for major customers and the use of regular credit reviews for new and existing customers via third party credit rating agencies. This enables management to determine whether or not in their opinion a customer has the ability to meet its debts as they fall due. Consequently, the company will only conduct business with those customers deemed to be creditworthy.

 

Liquidity risk

The Company maintains sufficient cash to meet its obligations as and when they become due. The Company uses an overdraft to manage its working capital requirements and has access to longer term funding for capital projects such as the construction of the new office/warehouse complex completed recently. Available cash headroom is monitored by management on a daily basis and regular discussions take place with the company's bankers as a way of managing this risk. Key factors such as stock and trade debtor levels are reported upon monthly to the board of directors and monitored regularly at their meetings.

 

Exchange rate risk

The Company trades with a number of major suppliers and, to a lesser extent, customers in currencies other than sterling, mainly the euro and US dollar. The fluctuating rate movement against the pound of these currencies in recent years has increased the Company's exposure in this area. The Company manages this risk by identifying and forecasting the potential exposure at an early stage and undertaking forward contracts for purchase of the relevant currencies in order to fix the major portion of this exposure as early as possible and enable management to determine product pricing accordingly.

Interest rate risk

In the past bank borrowings have been utilised for specific capital investment projects or in support of short term working capital requirements which are impacted by the seasonal nature of much of the business. The company manages its interest rate exposure by maintaining a prudent mix of financing and thereby achieves a certain level of protection against interest rate increases.

Approved by and signed on behalf of the board

Mr D J Godsmark
Director
26 February 2016
FARGRO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 3 -

The directors have pleasure in presenting their report for the year ended 30 September 2015.

Principal activities
The principal activity of the company continues to be the supply of requisites and energy to the horticultural industry.
Dividends

During the year a final dividend for 2014, and two interim dividend for 2015 were paid (being 30p, 200p and 30p per share respectively) totaling £492,780 (2014 - £123,195). A further interim dividend of 200p per share was paid, after the year end, in November 2015 and the directors have proposed a final dividend for 2015 of 30p per share which will be paid prior to the next AGM.

Company re-location

As reported last year, the Company, having sold its freehold land and buildings site at Toddington Lane and acquired a new site, signed a contract for the construction of a new facility “commensurate with the company’s current operating requirements and designed to be “fit for purpose” in the markets of the future”. Construction commenced at the beginning of 2015, the building was completed in December and the Directors are pleased to report that relocation took place over the weekend of December 19/20 2015. Whilst all staff are now operating from the new site it is anticipated that transfer of warehouse stock from the Toddington Lane site will continue and be completed early in 2016.

 

The re-location was substantially financed from proceeds of the sale of the old site and in August 2015 the company entered into a loan agreement with the bankers to finance the completion of the new premises. This agreement was to provide a flexible facility to a maximum of £2.3m during completion of the project and pending receipt of outstanding retention moneys from the sale of the old site. The bank will hold a charge over the new premises in respect of any balance outstanding. As of the date of this report the company has drawn down £1.67m against this facility.

 

Completing a project of this nature is a major commitment to a company the size of Fargro both in time and resource to deal with the many issues that typically arise. The Directors are pleased to have been able to report completion of the relocation to schedule and, apart from bad weather and regulatory matters relating to local planning requirements and services supplied by statutory bodies, which are out of the company’s control, in line with original cost estimates.

Financial risks
Financial risks and management objectives have been discussed in the Strategic Report.
Directors
The following directors have held office since 1 October 2014:
Mr D J Godsmark
Mr J McAlpine
Dr P Sopp
Mr G C Lisher
Mr C E Goddard
Mr C Moncrieff
Mr J Zwinkels
Mrs R M Freshwater
(Appointed 22 September 2015)

Led by the Chairman the Board is continually reviewing its structure and the competencies offered by its members to ensure they are appropriate to meet the needs of the company's strategic objectives. As part of this process the directors were pleased to appoint Mrs R Freshwater to the Board on 22 September 2015 this appointment to be confirmed by the shareholders at the next AGM in March 2016. Particular attention continues to be given to succession planning to also ensure continuity in pursuing these objectives.

FARGRO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 4 -
Governance and changes in presentation of the financial statements

The role of the Board is to ensure that the company is effectively governed, to ensure that it complies with all relevant legislation, its own memorandum and articles of association and the requirements of good practice, and to also ensure that the Company works to agreed strategic and operational plans.

 

To fulfill their governance role the directors meet regularly either as a Board or members of separately established committees such as the Remuneration Committee. There has been full attendance by members at all meetings throughout the year.

 

Communication with shareholders and employees to encourage full involvement in the company's development is an important part of the directors' strategy and all opportunities are taken to achieve this.

Employee involvement

Details of the number of employees and related costs can be found in note 21 to the financial statements.

 

The company considers its valued workforce to be assets of the company and does not experience significant staff turnover. The company also places considerable value on the involvement of its employees and keeps them informed on matters affecting them as employees and the various factors affecting the performance of the Company through formal and informal meetings and regular newsletters.

Auditors

In accordance with the company's articles, a resolution proposing that Carpenter Box be re-appointed as auditors of the company will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the Strategic Report, Directors' Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent;

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditors
So far as the directors are aware, there is no relevant audit information of which the company's auditors are unaware. Additionally, the directors have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company's auditors are aware of that information.
FARGRO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 5 -
Directors' and officers' indemnity insurance

The company maintains directors' and officers' insurance cover for directors and officers of the company against certain personal liabilities which they may incur in the performance of their duties as directors and officers. The upper limit of the indemnity provided by this policy is £1,000,000.

 

On behalf of the board
Mr D J Godsmark
Director
26 February 2016
FARGRO LIMITED
INDEPENDENT AUDITORS' REPORT
TO THE MEMBERS OF FARGRO LIMITED
- 6 -

We have audited the financial statements of Fargro Limited for the year ended 30 September 2015 which comprise the Profit and Loss Account, the Balance Sheet, the Cash Flow Statement and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

 

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Respective responsibilities of directors and auditors

As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors.

Scope of the audit of the financial statements

A description of the scope of an audit of financial statements is provided on the FRC’s website at www.frc.org.uk/auditscopeukprivate.

Opinion on financial statements

In our opinion the financial statements: give a true and fair view of the state of the company's affairs as at 30 September 2015 and of its profit for the year then ended; have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and have been prepared in accordance with the requirements of the Companies Act 2006. In our opinion the information given in the Directors' and Strategic Report for the financial year for which the financial statements are prepared is consistent with the financial statements.

-

give a true and fair view of the state of the company's affairs as at 30 September 2015 and of its profit for the year then ended;

-

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

-

have been prepared in accordance with the requirements of the Companies Act 2006.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion the information given in the Directors' and Strategic Report for the financial year for which the financial statements are prepared is consistent with the financial statements.

Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-

the financial statements are not in agreement with the accounting records and returns; or

-

certain disclosures of directors' remuneration specified by law are not made; or

-
we have not received all the information and explanations we require for our audit.
Robert Dowling FCA (Senior Statutory Auditor)
for and on behalf of Carpenter Box
26 February 2016
Chartered Accountants
Statutory Auditor
Worthing
FARGRO LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 7 -
2015
2014
Notes
£
£
Turnover
2
19,286,237
19,768,811
Cost of sales
(15,127,381)
(15,892,209)
Gross profit
4,158,856
3,876,602
Distribution costs
(355,183)
(376,289)
Administrative expenses
(3,213,712)
(3,071,352)
Other operating income
21,586
3,583
Operating profit
3
611,547
432,544
Profit on sale of property
1.5
-
5,311,183
Profit on ordinary activities before interest
611,547
5,743,727
Investment income
4
32
38
Other interest receivable and similar income
4
13,057
3,929
Interest payable and similar charges
5
(22,456)
(20,726)
Profit on ordinary activities before taxation
602,180
5,726,968
Tax on profit on ordinary activities
6
(112,200)
(63,012)
Profit for the year
17
489,980
5,663,956
The profit and loss account has been prepared on the basis that all operations are continuing operations.
There are no recognised gains and losses other than those passing through the profit and loss account.
FARGRO LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2015
30 September 2015
- 8 -
2015
2014
Notes
£
£
£
£
Fixed assets
Tangible assets
8
7,297,785
1,556,107
Investments
9
2,747
2,715
7,300,532
1,558,822
Current assets
Stocks
10
2,126,170
1,751,386
Debtors
11
3,607,429
3,704,638
Cash at bank and in hand
488,930
5,493,807
6,222,529
10,949,831
Creditors: amounts falling due within one year
12
(3,220,046)
(2,284,090)
Net current assets
3,002,483
8,665,741
Total assets less current liabilities
10,303,015
10,224,563
Creditors: amounts falling due after more than one year
13
(177,250)
(189,498)
Provisions for liabilities
14
(93,500)
-
10,032,265
10,035,065
Capital and reserves
Called up share capital
16
189,531
189,531
Share premium account
17
6,840
6,840
Other reserves
17
26,008
26,008
Profit and loss account
17
9,809,886
9,812,686
Shareholders' funds
18
10,032,265
10,035,065
Approved by the Board and authorised for issue on 26 February 2016
Mr D J Godsmark
Mr C E Goddard
Mr J McAlpine
Director
Director
Director
Company Registration No. 06386629
FARGRO LIMITED
CASH FLOW STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 9 -
2015
2014
Notes
£
£
£
£
Net cash inflow/(outflow) from operating activities
24
1,484,230
(202,488)
Returns on investments and servicing of finance
Interest received
13,089
3,967
Interest paid
(22,456)
(19,889)
Interest element of finance lease rentals
-
(837)
Net cash outflow for returns on investments and servicing of finance
(9,367)
(16,759)
Taxation
(61,012)
(89,450)
Capital expenditure and financial investment
Payments to acquire tangible assets
(5,787,714)
(1,224,413)
Payments to acquire investments
(32)
(38)
Receipts from sales of tangible assets
24,700
6,797,100
Net cash (outflow)/inflow for capital expenditure
(5,763,046)
5,572,649
Equity dividends paid
(492,780)
(123,195)
Net cash outflow before management of liquid resources and financing
(4,841,975)
5,140,757
Financing
Capital element of hire purchase contracts
(162,902)
(160,131)
Net cash outflow from financing
(162,902)
(160,131)
Decrease in cash in the year
25, 26
(5,004,877)
4,980,626
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 10 -
1
Accounting policies
1.1
Accounting convention

The financial statements are prepared under the historical cost convention.

1.2
Compliance with accounting standards
The financial statements are prepared in accordance with applicable United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), which have been applied consistently.
1.3
Turnover
Turnover represents amounts receivable for goods and services in the course of ordinary activities, excluding rental income, net of settlement discounts allowed, VAT and other sales taxes and is recognised when goods and services have been dispatched/supplied.
1.4
Research and development

Research and development expenditure is written off to the profit and loss account in the year in which it is incurred.

1.5
Tangible fixed assets and depreciation
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Freehold land and buildings
Not depreciated
Land and asset under construction
Not depreciated
Plant and machinery
20 - 33% straight line per annum
Fixtures, fittings and equipment
20 - 33% straight line per annum
Motor vehicles
40% straight line in the first year and then 33% reducing balance method

No depreciation was provided on the freehold buildings because, in the directors' opinion, the charge for the year and cumulative provision to date would, on the basis of reasonable and prudent estimates of their useful lives and residual values, be immaterial.

 

The freehold land and buildings were sold during the comparative year. The profits from this sale have been disclosed as an exceptional item on the face of the profit and loss account.

1.6
Leasing and hire purchase commitments
Assets obtained under hire purchase contracts and finance leases are capitalised as tangible assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such agreements are included in creditors net of the interest and finance charges allocated to future periods. The interest and finance element of the rental payment is charged to the profit and loss account on a straight line basis.
Rentals payable under operating leases are charged against income on a straight line basis over the lease term.
1.7
Investments
Fixed asset investments are stated at cost less provision for diminution in value.
1.8
Stock
Stock is valued at the lower of cost and net realisable value. Cost is calculated on an average cost basis which is not materially different from that calculated on a first-in, first-out basis.
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
1
Accounting policies
(Continued)
- 11 -
1.9
Pensions
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
1.10
Deferred taxation
Deferred taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes.  The deferred tax balance has not been discounted.
1.11
Foreign currency translation
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account. Forward purchase commitments are valued at contracted rates of exchange.
1.12
Group accounts

The financial statements present information about the company as an individual undertaking and not about its group. Cohort (Worthing) Limited, a wholly owned subsidiary company, did not trade in the year to 30 September 2015. The directors believe the absence of consolidation is not material.

2
Turnover
Turnover
2015
2014
£
£
Class of business
Requisites
18,160,674
18,031,017
Energy
1,125,563
1,737,794
19,286,237
19,768,811
3
Operating profit
2015
2014
£
£
Operating profit is stated after charging:
Depreciation of tangible assets
151,748
148,573
Operating lease rentals
24,000
24,000
Auditors' remuneration
13,500
13,000
and after crediting:
Profit on disposal of tangible assets
(13,249)
(16,037)
Profit on foreign exchange transactions
(10,956)
(14,896)

None of the above operating lease rentals relate to plant and machinery as these costs are immaterial.

FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 12 -
4
Investment income
2015
2014
£
£
Income from fixed asset investments
32
38
Bank interest
13,057
3,929
13,089
3,967
5
Interest payable
2015
2014
£
£
On bank loans and overdrafts
3,798
2,114
Lease finance charges and hire purchase interest
18,658
18,612
22,456
20,726
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 13 -
6
Taxation
2015
2014
£
£
Domestic current year tax
U.K. corporation tax
-
61,012
Total current tax
-
61,012
Deferred tax
Origination and reversal of timing differences
112,200
2,000
112,200
63,012
Factors affecting the tax charge for the year
Profit on ordinary activities before taxation
602,180
5,726,968
Profit on ordinary activities before taxation multiplied by standard rate of UK corporation tax of 20.50% (2014 - 22.00%)
123,447
1,259,933
Effects of:
Non deductible expenses
1,031
5,782
Net effect of depreciation and capital allowances
(115,105)
(5,989)
Loss carried forward
1,015
-
Rollover relief
-
(1,168,460)
Research and development relief
(10,388)
(24,277)
Effect of marginal and lower tax rates
-
(5,977)
(123,447)
(1,198,921)
Current tax charge for the year
-
61,012

In 2014 the sale of the company's freehold land and buildings resulted in a chargeable gain arising. However with the reinvestment of the proceeds of the sale into the construction of its new premises, rollover relief was claimed to offset the gain.

7
Dividends
2015
2014
£
£
Ordinary interim paid
435,921
56,859
Ordinary interim paid - final 'prior year'
56,859
66,336
492,780
123,195
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 14 -
8
Tangible fixed assets
Land and asset under construction
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2014
1,215,342
243,306
334,918
813,842
2,607,408
Additions
5,689,460
72,216
26,038
117,163
5,904,877
Disposals
-
-
(4,849)
(106,552)
(111,401)
At 30 September 2015
6,904,802
315,522
356,107
824,453
8,400,884
Depreciation
At 1 October 2014
-
219,651
320,653
510,997
1,051,301
On disposals
-
-
(4,849)
(95,101)
(99,950)
Charge for the year
-
7,375
16,503
127,870
151,748
At 30 September 2015
-
227,026
332,307
543,766
1,103,099
Net book value
At 30 September 2015
6,904,802
88,496
23,800
280,687
7,297,785
At 30 September 2014
1,215,342
23,655
14,265
302,845
1,556,107
Included above are assets held under finance leases or hire purchase contracts as follows:
Plant and machinery
Motor vehicles
Total
£
£
£
Net book values
At 30 September 2015
11,370
247,008
258,378
At 30 September 2014
15,200
291,195
306,395
Depreciation charge for the year
At 30 September 2015
3,830
106,950
110,780
At 30 September 2014
6,540
111,687
118,227
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 15 -
9
Fixed asset investments
Unlisted investments
Shares in group undertakings
Total
£
£
£
Cost
At 1 October 2014
2,710
5
2,715
Additions
32
-
32
At 30 September 2015
2,742
5
2,747
Net book value
At 30 September 2015
2,742
5
2,747
At 30 September 2014
2,710
5
2,715
Holdings of more than 20%
The company holds more than 20% of the share capital of the following companies:
Company
Country of registration or
Shares held
incorporation
Class
%
Subsidiary undertakings
Cohort (Worthing) Limited
England & Wales
Ordinary
100.00
The aggregate amount of capital and reserves and the results of these undertakings for the last relevant financial year were as follows:
Capital and reserves
Profit/(loss) for the year
2015
2015
Principal activity
£
£
Cohort (Worthing) Limited
Dormant
5
-

Cohort (Worthing) Limited's last financial year end was 31 March 2015.

10
Stocks
2015
2014
£
£
Finished goods and goods for resale
2,126,170
1,751,386
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 16 -
11
Debtors
2015
2014
£
£
Trade debtors
2,503,959
2,868,641
Other debtors
1,012,968
781,646
Prepayments and accrued income
90,502
35,651
Deferred tax asset (see note 14)
-
18,700
3,607,429
3,704,638
12
Creditors: amounts falling due within one year
2015
2014
£
£
Net obligations under finance leases and hire purchase contracts
113,719
147,210
Trade creditors
2,697,967
1,595,474
Corporation tax
-
61,012
Other taxes and social security costs
78,373
254,183
Other creditors
12,684
10,162
Accruals and deferred income
317,303
216,049
3,220,046
2,284,090

The bank holds a fixed and floating charge over all the company's assets on the company's overdraft facilities.

 

Obligations under finance lease and hire purchase contracts, due both within and after more than one year, are secured on the assets funded.

13
Creditors: amounts falling due after more than one year
2015
2014
£
£
Net obligations under finance leases and hire purchase contracts
177,250
189,498
Net obligations under finance leases and hire purchase contracts
Repayable within one year
113,719
147,210
Repayable between one and five years
177,250
189,498
290,969
336,708
Included in liabilities falling due within one year
(113,719)
(147,210)
177,250
189,498
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 17 -
14
Provisions for liabilities
Deferred tax liability
£
Balance at 1 October 2014
(18,700)
Profit and loss account
112,200
Balance at 30 September 2015
93,500
The deferred tax liability is made up as follows:
2015
2014
£
£
Accelerated/(decelerated) capital allowances
97,900
(14,300)
Other timing differences
(4,400)
(4,400)
93,500
(18,700)
15
Retirement Benefits
Defined contribution scheme
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund.
2015
2014
£
£
Contributions payable by the company for the year
221,530
195,377
Contributions payable to the fund at the year end and included in creditors
(23,718)
(23,466)
16
Share capital
2015
2014
£
£
Allotted, called up and fully paid
189,531 Ordinary shares of £1 each
189,531
189,531
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 18 -
17
Statement of movements on reserves
Share premium account
Other reserves
(see below)
Profit and loss
account
£
£
£
Balance at 1 October 2014
6,840
26,008
9,812,686
Profit for the year
-
-
489,980
Dividends paid
-
-
(492,780)
Balance at 30 September 2015
6,840
26,008
9,809,886
Other reserves
Members' interest
Balance at 1 October 2014 & at 30 September 2015
26,008
Members' interest represents unpaid dividends/share repayments which mainly relate to transactions in the company's previous status as a society.
18
Reconciliation of movements in shareholders' funds
2015
2014
£
£
Profit for the financial year
489,980
5,663,956
Dividends
(492,780)
(123,195)
Net (depletion in)/addition to shareholders' funds
(2,800)
5,540,761
Opening shareholders' funds
10,035,065
4,494,304
Closing shareholders' funds
10,032,265
10,035,065
19
Capital commitments
2015
2014
£
£
At 30 September 2015 the company had capital commitments as follows:
Contracted for but not provided in the financial statements
1,276,087
6,197,946

At 30 September 2015 forward currency deals were in place to the value of £1,344,867 (2014 - £1,958,493).

FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 19 -
20
Directors' remuneration
2015
2014
£
£
Remuneration for qualifying services
265,785
245,250
Company pension contributions to defined contribution schemes
96,365
87,002
362,150
332,252
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2014 - 3).
Remuneration disclosed above include the following amounts paid to the highest paid director:
Remuneration for qualifying services
82,195
64,921
Company pension contributions to defined contribution schemes
39,005
46,501

Directors' emoluments above exclude benefits in kind valued at £25,224 (2014 - £22,920).

21
Employees
Number of employees
The average monthly number of employees (including directors) during the year was:
2015
2014
Number
Number
Sales and distribution
40
38
Energy
2
2
Administration
22
21
64
61
Employment costs
2015
2014
£
£
Wages and salaries
1,877,975
1,750,729
Social security costs
196,138
188,722
Other pension costs
221,530
195,377
2,295,643
2,134,828
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 20 -
22
Control
There is no ultimate controlling party.
23
Post balance sheet events

After the year end the board approved an interim dividend of £2 per share and a final dividend for 2015 of 30p per ordinary share.

 

As disclosed in more detail within the Directors’ Report, the company has, since the balance sheet date, utilised a new loan facility to finance the completion of its new premises.

24
Reconciliation of operating profit to net cash inflow/(outflow) from operating activities
2015
2014
£
£
Operating profit
611,547
432,544
Depreciation of tangible assets
151,748
148,573
Profit on disposal of tangible assets
(13,249)
(16,037)
(Increase)/decrease in stocks
(374,784)
207,827
Decrease/(increase) in debtors
78,509
(472,416)
Increase/(decrease) in creditors within one year
1,030,459
(502,979)
Net cash inflow/(outflow) from operating activities
1,484,230
(202,488)
25
Analysis of net funds
1 October 2014
Cash flow
Other non-cash changes
30 September 2015
£
£
£
£
Net cash:
Cash at bank and in hand
5,493,807
(5,004,877)
-
488,930
Debt:
Finance leases
(336,708)
162,902
(117,163)
(290,969)
Net funds
5,157,099
(4,841,975)
(117,163)
197,961
FARGRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2015
- 21 -
26
Reconciliation of net cash flow to movement in net funds
2015
2014
£
£
(Decrease)/increase in cash in the year
(5,004,877)
4,980,626
Cash outflow from decrease in debt and lease financing
162,902
160,131
Change in net debt resulting from cash flows
(4,841,975)
5,140,757
New finance lease
(117,163)
(215,407)
Movement in net funds in the year
(4,959,138)
4,925,350
Opening net funds
5,157,099
231,749
Closing net funds
197,961
5,157,099
27
Related party relationships and transactions

Mr D J Godsmark and Mr C Lisher, both directors, received material dividends during the year amounting to £21,525 and £15,818 respectively.

During the year the company entered into transactions, in the ordinary course of business, with other related parties. Transactions entered into, and trading balances outstanding at 30 September, are as follows:

 

Sales to related party

 

 

£

Purchases from related party

 

 

£

Amounts owed from related party

 

£

Amounts owed to related party

 

£

Entities controlled by key management personnel and their close family members

 

 

 

 

2015

1,085,710

-

293,105

-

2014

1,310,757

-

153,254

-

 

Terms and conditions of transactions with related parties

 

Sales and purchases between related parties are made at normal market prices. Outstanding balances with entities are unsecured, interest free and cash settlement is expected within 60 days of invoice. The company has not provided or benefited from any guarantees for any related party receivables or payables. During the year ended 30 September 2015, the company has not made any provision for doubtful debts relating to amounts owed by related parties (2014: nil).

 

2015-09-302014-10-01falsetruetruefalsefalsetruetmp5E77.html2016-03-04063866292014-10-012015-09-3006386629uk-bus:Director12014-10-012015-09-3006386629uk-bus:Director22014-10-012015-09-3006386629uk-bus:Director32014-10-012015-09-3006386629uk-bus:Director42014-10-012015-09-3006386629uk-bus:CompanySecretaryDirector2014-10-012015-09-3006386629uk-bus:Director52014-10-012015-09-3006386629uk-bus:Director62014-10-012015-09-3006386629uk-bus:Director72014-10-012015-09-3006386629uk-bus:CompanySecretary2014-10-012015-09-3006386629uk-bus:RegisteredOffice2014-10-012015-09-3006386629uk-bus:EntityAccountantsOrAuditors2014-10-012015-09-30063866292015-09-3006386629uk-bus:EntityAccountantsOrAuditors2015-09-30063866292013-10-012014-09-3006386629uk-gaap:BusinessSegment12014-10-012015-09-3006386629uk-gaap:BusinessSegment12013-10-012014-09-3006386629uk-gaap:BusinessSegment32014-10-012015-09-3006386629uk-gaap:BusinessSegment32013-10-012014-09-3006386629uk-gaap:TotalBusinessSegments2014-10-012015-09-3006386629uk-gaap:TotalBusinessSegments2013-10-012014-09-30063866292014-09-30063866292014-09-3006386629uk-gaap:Landuk-gaap:LeasedTangibleFixedAssets2015-09-3006386629uk-gaap:PlantMachinery2015-09-3006386629uk-gaap:FixturesFittingsToolsEquipment2015-09-3006386629uk-gaap:MotorVehicles2015-09-3006386629uk-gaap:Landuk-gaap:LeasedTangibleFixedAssets2014-09-3006386629uk-gaap:PlantMachinery2014-09-3006386629uk-gaap:FixturesFittingsToolsEquipment2014-09-3006386629uk-gaap:MotorVehicles2014-09-3006386629uk-gaap:PlantMachineryuk-gaap:LeasedTangibleFixedAssets2015-09-3006386629uk-gaap:MotorVehiclesuk-gaap:LeasedTangibleFixedAssets2015-09-3006386629uk-gaap:LeasedTangibleFixedAssets2015-09-3006386629uk-gaap:PlantMachineryuk-gaap:LeasedTangibleFixedAssets2014-09-3006386629uk-gaap:MotorVehiclesuk-gaap:LeasedTangibleFixedAssets2014-09-3006386629uk-gaap:LeasedTangibleFixedAssets2014-09-3006386629uk-gaap:GroupUndertakingsOtherParticipatingInterestsuk-gaap:SharesFixedAssetInvestments2015-09-3006386629uk-gaap:GroupUndertakingsOtherParticipatingInterestsuk-gaap:SharesListedFixedAssetInvestments2014-09-30063866292013-09-3006386629uk-gaap:LandBuildings2014-10-012015-09-3006386629uk-gaap:LandBuildingsuk-gaap:LeasedTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:PlantMachinery2014-10-012015-09-3006386629uk-gaap:FixturesFittingsToolsEquipment2014-10-012015-09-3006386629uk-gaap:MotorVehicles2014-10-012015-09-3006386629uk-gaap:OwnedOrFreeholdTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:OwnedOrFreeholdTangibleFixedAssets2013-10-012014-09-3006386629uk-bus:EntityAccountantsOrAuditors2013-10-012014-09-3006386629uk-bus:AllOrdinaryShares2014-10-012015-09-3006386629uk-bus:AllOrdinaryShares2013-10-012014-09-3006386629uk-gaap:Landuk-gaap:LeasedTangibleFixedAssets2014-09-3006386629uk-gaap:PlantMachinery2014-09-3006386629uk-gaap:FixturesFittingsToolsEquipment2014-09-3006386629uk-gaap:MotorVehicles2014-09-3006386629uk-gaap:Landuk-gaap:LeasedTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:PlantMachineryuk-gaap:LeasedTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:MotorVehiclesuk-gaap:LeasedTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:LeasedTangibleFixedAssets2014-10-012015-09-3006386629uk-gaap:PlantMachineryuk-gaap:LeasedTangibleFixedAssets2013-10-012014-09-3006386629uk-gaap:MotorVehiclesuk-gaap:LeasedTangibleFixedAssets2013-10-012014-09-3006386629uk-gaap:LeasedTangibleFixedAssets2013-10-012014-09-3006386629uk-gaap:Subsidiary12014-10-012015-09-3006386629uk-gaap:Subsidiary12015-09-3006386629uk-bus:OrdinaryShareClass12014-10-012015-09-3006386629uk-bus:OrdinaryShareClass12015-09-3006386629uk-bus:OrdinaryShareClass12014-09-3006386629uk-bus:AllEntityOfficers2014-10-012015-09-3006386629uk-bus:AllEntityOfficers2013-10-012014-09-3006386629uk-bus:HighestPaidDirector2014-10-012015-09-3006386629uk-bus:HighestPaidDirector2013-10-012014-09-30xbrli:purexbrli:sharesiso4217:GBP