DYNAMIC_CONSTRUCTION_LIMI - Accounts


Company Registration No. 02565440 (England and Wales)
DYNAMIC CONSTRUCTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
PAGES FOR FILING WITH REGISTRAR
DYNAMIC CONSTRUCTION LIMITED
COMPANY INFORMATION
Director
Mrs J M Southall
Secretary
Miss H J Southall
Company number
02565440
Registered office
73 Main Road
Kempsey
Worcestershire
WR5 3NB
Accountants
Jerroms
Five Mile House
128 Hanbury Road
Stoke Prior
Bromsgrove
Worcestershire
B60 4JZ
DYNAMIC CONSTRUCTION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 12
DYNAMIC CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2016
31 December 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Tangible assets
3
201,323
243,617
Investment properties
4
1,765,124
1,520,848
Investments
5
1
1
1,966,448
1,764,466
Current assets
Stocks
1,956
-
Debtors
6
1,495,501
1,508,964
Cash at bank and in hand
36,083
30,261
1,533,540
1,539,225
Creditors: amounts falling due within one year
7
(544,390)
(485,632)
Net current assets
989,150
1,053,593
Total assets less current liabilities
2,955,598
2,818,059
Creditors: amounts falling due after more than one year
8
(800,380)
(668,780)
Provisions for liabilities
9
(55,730)
(69,843)
Net assets
2,099,488
2,079,436
Capital and reserves
Called up share capital
10
1,000
1,000
Profit and loss reserves
2,098,488
2,078,436
Total equity
2,099,488
2,079,436
DYNAMIC CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2016
31 December 2016
- 2 -

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

For the financial year ended 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved and signed by the director and authorised for issue on 27 September 2017
Mrs J M Southall
Director
Company Registration No. 02565440
DYNAMIC CONSTRUCTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2016
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2015
1,000
552,719
1,356,928
1,910,647
Effect of transition to FRS 102
-
(552,719)
502,109
(50,610)
As restated
1,000
-
1,859,037
1,860,037
Year ended 31 December 2015:
Profit and total comprehensive income for the year
-
-
219,399
219,399
Balance at 31 December 2015
1,000
-
2,078,436
2,079,436
Year ended 31 December 2016:
Profit and total comprehensive income for the year
-
-
20,052
20,052
Balance at 31 December 2016
1,000
-
2,098,488
2,099,488
DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
- 4 -
1
Accounting policies
Company information

Dynamic Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is 73 Main Road, Kempsey, Worcestershire, WR5 3NB.

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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 December 2016 are the first financial statements of Dynamic Construction Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 January 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 13.

1.2
Turnover

Turnover represents the total invoice value, excluding value added tax, of sales made during the year and derives from the provision of services falling within the company's ordinary activities.

 

In accordance with the principles of revenue recognition income is recognised as the right to consideration is obtained through the performance of contractual obligations.

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

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Freehold
- 2% straight line
Plant and machinery
- 25% reducing balance
Fixtures, fittings & equipment
- 25% straight line
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.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

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

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 6 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

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

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

1.8
Cash at bank and in hand

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

1.9
Financial instruments

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

 

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

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 7 -
Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.10
Equity instruments

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

1.11
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

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.

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 8 -
Deferred tax

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

 

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

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.15
Government grants

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

 

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

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 4 (2015 - 3).

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 9 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2016
460,907
247,267
708,174
Disposals
-
(35,500)
(35,500)
At 31 December 2016
460,907
211,767
672,674
Depreciation and impairment
At 1 January 2016
329,063
135,494
464,557
Depreciation charged in the year
3,231
24,243
27,474
Eliminated in respect of disposals
-
(20,680)
(20,680)
At 31 December 2016
332,294
139,057
471,351
Carrying amount
At 31 December 2016
128,613
72,710
201,323
At 31 December 2015
131,844
111,773
243,617
4
Investment property
2016
£
Fair value
At 1 January 2016
1,520,848
Additions
244,276
At 31 December 2016
1,765,124

The fair value of the investment property has been arrived at on the basis of a valuation by the director.

5
Fixed asset investments
2016
2015
£
£
Loans
1
1

 

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 10 -
6
Debtors
2016
2015
Amounts falling due within one year:
£
£
Trade debtors
1,346,085
1,342,665
Other debtors
149,416
166,299
1,495,501
1,508,964
7
Creditors: amounts falling due within one year
2016
2015
£
£
Bank loans and overdrafts
54,712
42,471
Trade creditors
224,183
186,458
Corporation tax
13,007
57,546
Other taxation and social security
29,868
17,553
Other creditors
222,620
181,604
544,390
485,632
8
Creditors: amounts falling due after more than one year
2016
2015
£
£
Bank loans and overdrafts
755,504
604,499
Other creditors
44,876
64,281
800,380
668,780
Amounts included above which fall due after five years are as follows:
Payable by instalments
515,549
412,121
DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 11 -
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2016
2015
Balances:
£
£
Accelerated capital allowances
14,090
21,863
Revaluations
41,640
47,980
55,730
69,843
2016
Movements in the year:
£
Liability at 1 January 2016
69,843
Credit to profit or loss
(14,113)
Liability at 31 December 2016
55,730
10
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
1,000 Ordinary of £1 each
1,000
1,000
1,000
1,000
11
Profit and loss reserves

Profit and loss reserves include non- distributable reserves resulting for the fair value adjustment of investment properties and investments of £511,079 (2015 £504,739).

DYNAMIC CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 12 -
12
Related party transactions
Transactions with related parties

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

Name of related party
Nature of relationship
Other related parties
Company owned by the director's sons
Description of
Income
Payments
transaction
2016
2015
2016
2015
£
£
£
£
Other related parties
Normal trading transactions
100,876
108,440
16,843
31,664
Amounts owed to/by related parties

The following amounts were outstanding at the reporting end date:

Amount owed to
Amounts owed by
2016
2015
2016
2015
£
£
£
£
Other related parties
49,980
49,980
168,136
155,821
13
Reconciliations on adoption of FRS 102
Reconciliation of equity
1 January
31 December
2015
2015
Notes
£
£
Equity as reported under previous UK GAAP
1,910,647
2,127,416
Adjustments to deferred tax on investment properties
-
2,630
As restated
1,910,647
2,130,046
Adjustments arising from transition to FRS 102:
deferred tax provision on investment property
(50,610)
(50,610)
Equity reported under FRS 102
1,860,037
2,079,436
Reconciliation of profit for the financial period
2015
£
Profit as reported under previous UK GAAP and under FRS 102
216,769
Adjustments to deferred tax on investment properties
2,630
As restated
219,399
2016-12-312016-01-01falseCCH SoftwareCCH Accounts Production 2017.200No description of principal activity025654402016-01-012016-12-3102565440bus:Director12016-01-012016-12-3102565440bus:CompanySecretary12016-01-012016-12-3102565440bus:RegisteredOffice2016-01-012016-12-31025654402016-12-31025654402015-12-3102565440core:LandBuildings2016-12-3102565440core:OtherPropertyPlantEquipment2016-12-3102565440core:LandBuildings2015-12-3102565440core:OtherPropertyPlantEquipment2015-12-3102565440core:CurrentFinancialInstruments2016-12-3102565440core:CurrentFinancialInstruments2015-12-3102565440core:ShareCapital2016-12-3102565440core:ShareCapital2015-12-3102565440core:RetainedEarningsAccumulatedLosses2016-12-3102565440core:RetainedEarningsAccumulatedLosses2015-12-3102565440core:RevaluationReservecore:IncreaseDecreaseDueToTransitionFromPreviousStandard2014-12-3102565440core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2014-12-3102565440core:IncreaseDecreaseDueToTransitionFromPreviousStandard2014-12-3102565440core:ShareCapitalcore:RestatedAmount2014-12-3102565440core:RetainedEarningsAccumulatedLossescore:RestatedAmount2014-12-3102565440core:RestatedAmount2014-12-3102565440core:ShareCapitalOrdinaryShares2016-12-3102565440core:ShareCapitalOrdinaryShares2015-12-31025654402015-01-012015-12-3102565440core:LandBuildingscore:OwnedOrFreeholdAssets2016-01-012016-12-3102565440core:PlantMachinery2016-01-012016-12-3102565440core:FurnitureFittings2016-01-012016-12-3102565440core:MotorVehicles2016-01-012016-12-3102565440core:LandBuildings2015-12-3102565440core:OtherPropertyPlantEquipment2015-12-31025654402015-12-3102565440core:OtherPropertyPlantEquipment2016-01-012016-12-3102565440core:LandBuildings2016-01-012016-12-3102565440core:Non-currentFinancialInstruments2016-12-3102565440core:Non-currentFinancialInstruments2015-12-3102565440core:AcceleratedTaxDepreciationDeferredTax2016-12-3102565440core:AcceleratedTaxDepreciationDeferredTax2015-12-3102565440core:RevaluationInvestmentPropertyDeferredTax2016-12-3102565440core:RevaluationInvestmentPropertyDeferredTax2015-12-3102565440bus:OrdinaryShareClass12016-01-012016-12-3102565440bus:OrdinaryShareClass12016-12-3102565440core:RevaluationReserve2016-01-012016-12-3102565440core:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2016-01-012016-12-3102565440core:OtherRelatedPartyRelationshipType2ComponentTotalRelatedParties2016-01-012016-12-3102565440bus:PrivateLimitedCompanyLtd2016-01-012016-12-3102565440bus:FRS1022016-01-012016-12-3102565440bus:AuditExemptWithAccountantsReport2016-01-012016-12-3102565440bus:FullAccounts2016-01-012016-12-31xbrli:purexbrli:sharesiso4217:GBP