Greencore Construction Ltd - Period Ending 2017-05-31

Greencore Construction Ltd - Period Ending 2017-05-31


Greencore Construction Ltd 08754406 false 2016-06-01 2017-05-31 2017-05-31 The principal activity of the company is the fabrication of building materials and construction of ecologically friendly buildings Digita Accounts Production Advanced 6.20.8420.0 Software true 08754406 2016-06-01 2017-05-31 08754406 2017-05-31 08754406 bus:Director1 1 2017-05-31 08754406 core:RetainedEarningsAccumulatedLosses 2017-05-31 08754406 core:ShareCapital 2017-05-31 08754406 core:FinancialAssetsCostLessImpairment 2017-05-31 08754406 core:CurrentFinancialInstruments 2017-05-31 08754406 core:CurrentFinancialInstruments core:WithinOneYear 2017-05-31 08754406 core:Non-currentFinancialInstruments 2017-05-31 08754406 core:Non-currentFinancialInstruments core:AfterOneYear 2017-05-31 08754406 core:FurnitureFittingsToolsEquipment 2017-05-31 08754406 core:MotorVehicles 2017-05-31 08754406 core:OtherPropertyPlantEquipment 2017-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-05-31 08754406 bus:SmallEntities 2016-06-01 2017-05-31 08754406 bus:AuditExemptWithAccountantsReport 2016-06-01 2017-05-31 08754406 bus:FullAccounts 2016-06-01 2017-05-31 08754406 bus:RegisteredOffice 2016-06-01 2017-05-31 08754406 bus:Director1 2016-06-01 2017-05-31 08754406 bus:Director1 1 2016-06-01 2017-05-31 08754406 bus:PrivateLimitedCompanyLtd 2016-06-01 2017-05-31 08754406 core:FurnitureFittings 2016-06-01 2017-05-31 08754406 core:FurnitureFittingsToolsEquipment 2016-06-01 2017-05-31 08754406 core:MotorVehicles 2016-06-01 2017-05-31 08754406 core:OfficeEquipment 2016-06-01 2017-05-31 08754406 core:OtherPropertyPlantEquipment 2016-06-01 2017-05-31 08754406 core:PlantMachinery 2016-06-01 2017-05-31 08754406 core:KeyManagementPersonnel 2016-06-01 2017-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-06-01 2017-05-31 08754406 countries:England 2016-06-01 2017-05-31 08754406 2016-05-31 08754406 core:FurnitureFittingsToolsEquipment 2016-05-31 08754406 core:MotorVehicles 2016-05-31 08754406 core:OtherPropertyPlantEquipment 2016-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-05-31 08754406 2015-06-01 2016-05-31 08754406 2016-05-31 08754406 bus:Director1 1 2016-05-31 08754406 core:RetainedEarningsAccumulatedLosses 2016-05-31 08754406 core:ShareCapital 2016-05-31 08754406 core:CurrentFinancialInstruments 2016-05-31 08754406 core:CurrentFinancialInstruments core:WithinOneYear 2016-05-31 08754406 core:Non-currentFinancialInstruments 2016-05-31 08754406 core:Non-currentFinancialInstruments core:AfterOneYear 2016-05-31 08754406 core:FurnitureFittingsToolsEquipment 2016-05-31 08754406 core:MotorVehicles 2016-05-31 08754406 core:OtherPropertyPlantEquipment 2016-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-05-31 08754406 bus:Director1 1 2015-06-01 2016-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-06-01 2016-05-31 08754406 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-05-31 iso4217:GBP xbrli:pure

Registration number: 08754406

Greencore Construction Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2017

Critchleys LLP
Beaver House
23-38 Hythe Bridge Street
Oxford
OX1 2EP

 

Greencore Construction Ltd

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 9

 

Greencore Construction Ltd

(Registration number: 08754406)
Balance Sheet as at 31 May 2017

Note

2017

2016

   

£

£

£

£

Fixed assets

   

 

Tangible assets

4

 

41,450

 

45,979

Other financial assets

5

 

203,000

 

203,000

   

244,450

 

248,979

Current assets

   

 

Stocks

6

241,398

 

563,935

 

Debtors

7

758,423

 

755,488

 

Cash at bank and in hand

 

14,583

 

4,729

 

 

1,014,404

 

1,324,152

 

Creditors: Amounts falling due within one year

8

(333,133)

 

(320,487)

 

Net current assets

   

681,271

 

1,003,665

Total assets less current liabilities

   

925,721

 

1,252,644

Creditors: Amounts falling due after more than one year

8

 

(2,236,847)

 

(2,467,090)

Net liabilities

   

(1,311,126)

 

(1,214,446)

Capital and reserves

   

 

Called up share capital

170

 

170

 

Profit and loss account

(1,311,296)

 

(1,214,616)

 

Total equity

   

(1,311,126)

 

(1,214,446)

 

Greencore Construction Ltd

(Registration number: 08754406)
Balance Sheet as at 31 May 2017

For the financial year ending 31 May 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 14 November 2017 and signed on its behalf by:
 

.........................................

I J Pritchett

Director

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

1

General information

The company is a private company limited by share capital incorporated in England.

The address of its registered office is:
2 West Street
Henley On Thames
Oxfordshire
RG9 2DU

These financial statements were authorised for issue by the Board on 14 November 2017.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% reducing balance

Motor vehicles

20% reducing balance

Furniture and fittings

15% reducing balance

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

Office equipment

Straight line over 3 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2016 - 7).

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 June 2016

12,762

13,183

35,238

61,183

Additions

3,037

-

2,998

6,035

At 31 May 2017

15,799

13,183

38,236

67,218

Depreciation

At 1 June 2016

2,627

4,746

7,831

15,204

Charge for the year

2,796

1,687

6,081

10,564

At 31 May 2017

5,423

6,433

13,912

25,768

Carrying amount

At 31 May 2017

10,376

6,750

24,324

41,450

At 31 May 2016

10,135

8,437

27,407

45,979

5

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 June 2016

203,000

203,000

At 31 May 2017

203,000

203,000

Carrying amount

At 31 May 2017

203,000

203,000

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

6

Stocks

2017
£

2016
£

Work in progress

241,398

563,935

7

Debtors

2017
£

2016
£

Trade debtors

44,308

98,431

Other debtors

714,115

657,057

 

758,423

755,488

Less non-current portion

(605,383)

(431,818)

Total current trade and other debtors

153,040

323,670

Details of non-current trade and other debtors

£605,383 (2016 -£431,818) of the company' s loan to Hempsec Ltd is classified as non current. The loan capital and interest is due to be repaid on 17 December 2018. The loan is secured by a floating charge against all of the assets of Hempsec Ltd including the net assets of Hempsec, and any intellectual property rights, and any rights to future income from franchising agreements which have been signed or will be signed by Hempsec.

8

Creditors

Note

2017
£

2016
£

Due within one year

 

Trade creditors

 

252,073

159,411

Taxation and social security

 

71,738

27,661

Other creditors

 

9,322

133,415

 

333,133

320,487

Due after one year

 

Loans and borrowings

9

2,236,847

2,467,090

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Other borrowings

2,236,847

2,467,090

10

Related party transactions

Transactions with directors

2017

At 1 June 2016
£

Repayments by director
£

At 31 May 2017
£

I J Pritchett

7% interest, unsecured and repayable on demand

150,000

(130,000)

20,000

       
     

 

2016

At 1 June 2015
£

At 31 May 2016
£

I J Pritchett

7% interest, unsecured and repayable on demand

150,000

150,000

     
   

 

Loans to related parties

2017

Key management
£

At start of period

170,310

Repaid

(150,000)

Interest transactions

4,628

At end of period

24,938

 

Greencore Construction Ltd

Notes to the Financial Statements for the Year Ended 31 May 2017

2016

Key management
£

At start of period

160,644

Interest transactions

9,666

At end of period

170,310

Terms of loans to related parties

Interest is charged daily at 7%. The loan is unsecured and repayable on demand.

Loan capital totalling £130,000 was repaid by the director during the year. Interest charged by Greencore Construction Limited on this loan totalling £20,000 was also paid by the director. The outstanding loan balance comprises £20,000 capital and £4,938 interest.

 

11

Transition to FRS 102

The company prepares its first financial statements that comply with FRS 102 for the year ended 31 May 2017. The company’s date of transition to FRS 102 is 1 June 2015. There are no transition adjustment in the financial statements.