LOCKWOODS_CONSTRUCTION_(L - Accounts


Company Registration No. 00869994 (England and Wales)
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 17
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
4
398,362
152,547
Investment properties
5
84,000
25,014
Investments
6
100
100
482,462
177,661
Current assets
Stocks
1,000
1,000
Debtors
7
3,150,233
3,143,284
Cash at bank and in hand
150
150
3,151,383
3,144,434
Creditors: amounts falling due within one year
8
(1,523,682)
(1,685,564)
Net current assets
1,627,701
1,458,870
Total assets less current liabilities
2,110,163
1,636,531
Creditors: amounts falling due after more than one year
9
(18,711)
-
Provisions for liabilities
13
(66,517)
-
Deferred income
14
-
(6,832)
Net assets excluding pension liability
2,024,935
1,629,699
Defined benefit pension liability
15
(66,198)
(69,066)
Net assets
1,958,737
1,560,633
Capital and reserves
Called up share capital
16
10,000
10,000
Revaluation reserve
17
191,112
-
Profit and loss reserve - non distributable
18
47,779
-
Profit and loss reserves
1,709,846
1,550,633
Total equity
1,958,737
1,560,633

The directors 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 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2017
31 March 2017
- 2 -

The directors acknowledge their 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 by the board of directors and authorised for issue on 23 November 2017 and are signed on its behalf by:
Mr J S Maddock
Director
Company Registration No. 00869994
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2015
10,000
-
1,565,885
1,575,885
Effect of transition to FRS 102
-
-
(4,283)
(4,283)
As restated
10,000
-
1,561,602
1,571,602
Year ended 31 March 2016:
Profit for the year
-
-
40,001
40,001
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
(63,712)
(63,712)
Tax relating to other comprehensive income
-
-
12,742
12,742
Total comprehensive income for the year
-
-
(10,969)
(10,969)
Balance at 31 March 2016
10,000
-
1,550,633
1,560,633
Year ended 31 March 2017:
Profit for the year
-
-
205,358
205,358
Other comprehensive income:
Revaluation of tangible fixed assets
-
235,941
-
235,941
Actuarial gains on defined benefit plans
-
-
2,868
2,868
Tax relating to other comprehensive income
-
(44,829)
(1,234)
(46,063)
Total comprehensive income for the year
-
191,112
206,992
398,104
Balance at 31 March 2017
10,000
191,112
1,757,625
1,958,737
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 4 -
1
Accounting policies
Company information

Lockwoods Construction (Liverpool) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 Bridle Way, Bootle, Liverpool, L30 4UJ.

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 March 2017 are the first financial statements of Lockwoods Construction (Liverpool) 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 April 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 21.

1.2
Turnover

Turnover represents the sales value of contracts completed during the year together with, in the case of long-term contracts, increases during the year in the certified values of those contracts, net of Value Added Tax.

 

Long-Term Contracts are assessed on a contract by contract basis and are reflected in the profit and loss account by recording turnover and related costs as contract activity progresses. Attributable profit on a long-term contract is ascertained as the difference between turnover and related costs for that contract.

 

When it is probable that a loss will occur on a contract, this is recognised in full immediately as an onerous contract provision.

Service charges are recognised on a straight-line basis over the specified period where those services are performed.

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.

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:

Long leasehold property
Straight line basis over 89 years
Plant and machinery
20% Reducing balance and 5% Straight line basis
Fixtures, fittings & equipment
20% Reducing balance basis
Motor vehicles
25% Reducing balance basis
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 5 -

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
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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price. Cost comprises the direct purchase of land.

1.7
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.

1.8
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.

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 6 -
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.

1.9
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.

1.10
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 taxation is provided at appropriate rates on all timing differences using the liability method only to the extent that, in the opinion of the directors, there is a reasonable probability that a liability or asset will crystallise in the foreseeable future.

1.11
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.

1.12
Retirement benefits

a. The company operates a number of defined contribution schemes for selected employees. Contributions are charged to the profit and loss account in the period to which they relate.

b. The company operates a funded defined benefit scheme. Contributions to the scheme are therefore charged to the profit and loss account in the period in which they are made.

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 7 -

The net defined benefit pension liability in the balance sheet comprises the total present value of payments due at the year end under an agreed recovery plan.

1.13
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.

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

1.14
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.

1.15

Other income

Other income, which includes rent from the company's leasehold premises, is recognised on an accruals basis.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 34 (2016 - 36).

3
Taxation
2017
2016
£
£
Current tax
UK corporation tax on profits for the current period
2,149
-
Adjustments in respect of prior periods
2,064
-
Total current tax
4,213
-
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
3
Taxation
(Continued)
- 8 -
Deferred tax
Origination and reversal of timing differences
10,481
-
Tax losses carried forward
(121,925)
-
Fair value gains on investment property
11,207
-
Total deferred tax
(100,237)
-
Total tax credit
(96,024)
-
4
Tangible fixed assets
Long leasehold property
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 April 2016
141,938
50,148
157,460
53,134
402,680
Additions
-
-
1,300
28,007
29,307
Disposals
-
-
-
(27,000)
(27,000)
Revaluation
194,062
-
-
-
194,062
At 31 March 2017
336,000
50,148
158,760
54,141
599,049
Depreciation and impairment
At 1 April 2016
41,879
47,326
116,483
44,445
250,133
Depreciation charged in the year
-
564
8,195
4,007
12,766
Eliminated in respect of disposals
-
-
-
(20,333)
(20,333)
Revaluation
(41,879)
-
-
-
(41,879)
At 31 March 2017
-
47,890
124,678
28,119
200,687
Carrying amount
At 31 March 2017
336,000
2,258
34,082
26,022
398,362
At 31 March 2016
100,059
2,822
40,977
8,689
152,547

The leasehold building (including the investment property portion) with a carrying amount of £125,073 was revalued at £420,000 on 30 March 2017 by James Kristian independent valuers not connected with the company on the basis of current market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

 

Part of this property is rented out to third parties within the Lockwoods group and this proportion has been treated in the accounts as an investment property (note 5).

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
4
Tangible fixed assets
(Continued)
- 9 -

If the revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows (excluding the Investment property proportion):

2017
2016
£
£
Cost
141,938
-
Accumulated depreciation
(43,473)
-
Carrying value
98,465
-

The revaluation surplus is disclosed in note 17.

The leasehold building (including the Investment property portion) with a carrying amount of £420,000 (2016 - £125,073) has been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

 

5
Investment property
2017
£
Fair value
At 1 April 2016
25,014
Revaluations
58,986
At 31 March 2017
84,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 30 March 2017 by James Kristian independent valuers not connected with the company on the basis of current market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

 

6
Fixed asset investments
2017
2016
£
£
Investments - unlisted at cost
100
100
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 10 -
7
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
779,477
871,361
Gross amounts due from contract customers
1,101,732
1,116,360
Other debtors
1,134,521
1,141,751
3,015,730
3,129,472
Deferred tax asset (note 13)
134,503
13,812
3,150,233
3,143,284
8
Creditors: amounts falling due within one year
2017
2016
Notes
£
£
Bank loans and overdrafts
10
197,942
256,655
Obligations under finance leases
11
4,676
-
Trade creditors
1,252,721
1,104,308
Corporation tax
1,672
-
Other taxation and social security
30,582
29,601
Other creditors
9,846
241,000
Accruals and deferred income
26,243
54,000
1,523,682
1,685,564
9
Creditors: amounts falling due after more than one year
2017
2016
Notes
£
£
Obligations under finance leases
11
18,711
-
10
Loans and overdrafts
2017
2016
£
£
Bank overdrafts
197,942
256,655
Payable within one year
197,942
256,655

The bank overdraft is secured by a fixed and floating charges over the leasehold land and buildings and other assets.

 

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 11 -
11
Finance lease obligations
2017
2016
Future minimum lease payments due under finance leases:
£
£
Within one year
5,490
-
In two to five years
21,969
-
27,459
-
Less: future finance charges
(4,072)
-
23,387
-

 

12
Provisions for liabilities
2017
2016
£
£
Deferred tax liabilities
13
66,517
-
13
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2017
2016
2017
2016
Balances:
£
£
£
£
Accelerated capital allowances
10,481
-
-
-
Tax losses
-
-
121,925
-
Revaluations
44,829
-
-
-
Retirement benefit obligations
-
-
12,578
13,812
Fair value gains on investment property
11,207
-
-
-
66,517
-
134,503
13,812
Movements in the year:
£
Liability/(Asset) at 1 April 2016
(13,812)
Credit to profit or loss
(100,237)
Charge to other comprehensive income
46,063
Liability/(Asset) at 31 March 2017
(67,986)
14
Deferred income
Arising from government grants
-
6,832
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 12 -
15
Retirement benefit schemes
2017
2016
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
13,731
30,476

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

Defined benefit schemes

The company, as principal employer operates a defined benefit scheme for qualifying employees of Lockwoods Construction (Liverpool) Limited and Lockwoods Electrical Services Limited, the participating employer.

 

On 28 June 2017, Lockwoods Electrical Services Limited entered a creditors voluntary liquidation and is in the process of being wound up.

 

The companies in the scheme were unable to identify their respective shares in the underlying scheme assets and liabilities. Contributions are charged to the profit and loss in the period to which they relate. The companies in the scheme were each responsible for their fair proportion of any surplus or deficit in the scheme. Lockwoods Construction (Liverpool) Limited are currently paying all the recovery plan payments.

 

Under the scheme the employees are entitled to retirement benefits of 1/60th of Final Pensionable Salary for each year of Pensionable Service. The scheme also provides for benefits on death after retirement and benefits on death in service before retirement.

 

The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out as at 31 March 2016 by George Whitaker (Fellow of the Institute of Actuaries) of H&C Consulting Actuaries LLP. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.

Funding policy

The main actuarial assumptions were:            

(i) pensionable salaries will not increase;            

(ii) the rate of return on existing assets will be 6% per annum;            

(iii) pensions in payment will increase at 2.9% per annum.    

 

The charge to profit or loss in respect of defined benefit schemes was £9,512 (2016 - £11,208).        

Other information

In the Actuarial Valuation report on 31 March 2016, members' contributions were to remain unchanged at 7.5% of pensionable earnings, with the employers' contribution reducing to 13.7% (previously 18.4%) of pensionable earnings.

2017
2016
Key assumptions
%
%
Discount rate
3.6
-
Expected rate of increase of pensions in payment
3.0
-
Expected rate of salary increases
0.0
-
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
15
Retirement benefit schemes
(Continued)
- 13 -
2017
2016
£
£
Actuarial changes related to obligations
(2,868)
63,712
Total costs/(income)
(2,868)
63,712

Defined benefit deficit

The Actuarial Valuation report on 31 March 2016 calculates the funding deficit at that date to be £165,000.

 

The Scheme's trustees and the employers agreed that the previous deficit funding contribution of £11,000 per annum should be reduced to £8,000 per annum by monthy instalment from 1 July 2017 to June 2027 based on various assumptions regarding the future growth in value of the fund. This will be reviewed at the next actuarial valuation

 

The net defined benefit pension liability in the balance sheet comprises the total present value of payments due at the year end under an agreed recovery plan.

2017
2016
£
£
Present value of defined benefit obligations
66,198
69,066
Deficit in scheme
66,198
69,066
2017
£
Liabilities at 1 April 2016
69,066
Actuarial gains and losses
(2,868)
At 31 March 2017
66,198

Fair value of plan assets at the reporting period end

2017
2016
Property
332,263
332,263
Pooled investment vehicles
705,675
626,351
Insurance policies
2,072,657
2,270,505
Cash deposits
200,152
162,720
3,310,747
3,391,839
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 14 -
16
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary shares of £1 each
10,000
10,000
10,000
10,000
17
Revaluation reserve
2017
2016
£
£
At beginning of year
-
-
Revaluation surplus arising in the year
235,941
-
Deferred tax on revaluation of tangible assets
(44,829)
-
At end of year
191,112
-

 

18
Profit and loss - non-distributable
2017
2016
£
£
At beginning of year
-
-
Fair value gain arising on the Investment property in the year
58,986
-
Deferred tax on fair value gain on the Investment property
(11,207)
-
At end of year
47,779
-

 

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 15 -
19
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:

2017
2016
£
£
Within one year
27,228
15,432
Between two and five years
7,858
16,612
In over five years
-
630
35,086
32,674
LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 16 -
20
Related party transactions
Transactions with related parties
2017
2016
Amounts owed to related parties
£
£
Lockwoods Electrical Services Limited
-
166,000
Lockwoods Developments Limited
-
75,000
2017
Balance
Amounts owed by related parties
£
Development Partnership Merseyside Limited
1,057,076
Lockwoods Enterprises of Liverpool Limited
35,000
2016
Balance
Amounts owed in previous period
£
Development Partnership Merseyside Limited
1,084,000
Lockwoods Enterprises of Liverpool Limited
35,000

Development Partnership Merseyside Limited

 

Mr J S Maddock, a director, holds 50% of the shares in Development Partnership Merseyside Limited. Mr C E J Maddock also holds a 16.67% interest in that company.

 

The company has undertaken construction works for Development Partnership Merseyside Limited on normal trading terms. A loan has been made to Development Partnership Merseyside Limited in order to assist with the financing of this development project. Due to the economic downturn, the site works have been suspended following substantial completion of Phase I only of the project. In view of the above, the directors have decided to forego any further interest on the outstanding loan until such time as the development is further advanced.

 

The outstanding balance, shown above, is unsecured and payable on demand.

 

Lockwoods Enterprises of Liverpool Limited

 

The company has made an interest free loan to Lockwoods Enterprises of Liverpool Limited .

 

The outstanding balance, shown above, is unsecured and payable on demand.

LOCKWOODS CONSTRUCTION (LIVERPOOL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 17 -
21
Reconciliations on adoption of FRS 102
Reconciliation of equity
1 April
31 March
2015
2016
Notes
£
£
Equity as reported under previous UK GAAP
1,575,885
1,615,887
Adjustments arising from transition to FRS 102:
Pension liability
1
(5,354)
(69,066)
Deferred tax on pension liability
1
1,071
13,812
Reclassify property from PP&E
2
(25,413)
399
Reclassify property to investment property
2
25,413
(399)
Equity reported under FRS 102
1,571,602
1,560,633
Reconciliation of profit for the financial period
2016
£
Profit as reported under previous UK GAAP and under FRS 102
40,001
1 Pension liability

In accordance with the requirements of FRS102 the pension funding deficit plan arising from the actuarial valuations undertaken as at 31 March 2013 and 2016, has been provided for in the balance sheet as at the transition date, 1 April 2015. The balances have also been calculated as at 31 March 2016 and 31 March 2017 and the subsequent movements charged to the statement of comprehensive income.

 

The potential deferred tax liability arising on the pension deficit plan, has been provided for in the balance sheet as at the transition date, 1 April 2015. The balances have also been calculated as at 31 March 2016 and 31 March 2017 and the subsequent movements charged to the statement of comprehensive income.

 

2 Reclassification of property

In accordance with the requirements of FRS102 the part of the property occupied by other companies has been reclassified as investment property as at the transition date, 1 April 2015. The balances have also been calculated as at 31 March 2016 and 31 March 2017 and the subsequent movements charged to the profit and loss account.

 

 

2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300No description of principal activity13 December 2017008699942016-04-012017-03-31008699942017-03-31008699942016-03-3100869994core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-03-3100869994core:PlantMachinery2017-03-3100869994core:FurnitureFittings2017-03-3100869994core:MotorVehicles2017-03-3100869994core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-03-3100869994core:PlantMachinery2016-03-3100869994core:FurnitureFittings2016-03-3100869994core:MotorVehicles2016-03-3100869994core:CurrentFinancialInstruments2017-03-3100869994core:CurrentFinancialInstruments2016-03-3100869994core:Non-currentFinancialInstruments2017-03-3100869994core:ShareCapital2017-03-3100869994core:ShareCapital2016-03-3100869994core:RevaluationReserve2017-03-3100869994core:OtherReservesSubtotal2017-03-3100869994core:RetainedEarningsAccumulatedLosses2017-03-3100869994core:RetainedEarningsAccumulatedLosses2016-03-3100869994core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-03-3100869994core:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-03-3100869994core:ShareCapitalcore:RestatedAmount2015-03-3100869994core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-3100869994core:RestatedAmount2015-03-3100869994core:ShareCapitalOrdinaryShares2017-03-3100869994core:ShareCapitalOrdinaryShares2016-03-3100869994bus:Director22016-04-012017-03-31008699942015-04-012016-03-3100869994core:RevenueReservesInvestmentFundsOnly2015-04-012016-03-3100869994core:RevaluationReserve2016-04-012017-03-3100869994core:RetainedEarningsAccumulatedLosses2016-04-012017-03-3100869994core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-04-012017-03-3100869994core:PlantMachinery2016-04-012017-03-3100869994core:FurnitureFittings2016-04-012017-03-3100869994core:MotorVehicles2016-04-012017-03-3100869994core:UKTax2016-04-012017-03-310086999412016-04-012017-03-3100869994core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-03-3100869994core:PlantMachinery2016-03-3100869994core:FurnitureFittings2016-03-3100869994core:MotorVehicles2016-03-31008699942016-03-3100869994core:WithinOneYear2017-03-3100869994core:BetweenTwoFiveYears2017-03-3100869994bus:OrdinaryShareClass12016-04-012017-03-3100869994bus:OrdinaryShareClass12017-03-3100869994bus:PrivateLimitedCompanyLtd2016-04-012017-03-3100869994bus:FRS1022016-04-012017-03-3100869994bus:AuditExemptWithAccountantsReport2016-04-012017-03-3100869994bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3100869994bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP