R B Emerson Group Limited Group accounts (Group and Company)
R B Emerson Group Limited Group accounts (Group and Company)
COMPANY REGISTRATION NUMBER:
04425301
|
|
|
|
Financial Statements |
Year ended 31 March 2017
Contents |
Page |
Officers and professional advisers |
1 |
Strategic report |
2 |
Directors' report |
4 |
Independent auditor's report to the members |
6 |
Consolidated statement of income and retained earnings |
8 |
Company statement of income and retained earnings |
9 |
Consolidated statement of financial position |
10 |
Company statement of financial position |
11 |
Consolidated statement of cash flows |
12 |
Notes to the financial statements |
13 |
|
Officers and Professional Advisers |
The board of directors |
|
|
|
|
|
Company secretary |
|
Registered office |
|
|
|
|
|
|
|
|
|
Auditor |
|
Chartered accountant & statutory auditor |
|
146 New London Road |
|
Chelmsford |
|
Essex |
|
CM2 0AW |
|
Bankers |
|
132 High Street |
|
Southend on Sea |
|
Essex |
|
SS1 1BA |
|
|
Strategic Report |
Year ended 31 March 2017
This report presents a balanced and comprehensive review of the development and performance of the business during the year. The structure of the group continues not to be complex and this review reflects this. This review is consistent with the size of the business. R B Emerson Group Ltd (RBE Group) continues to manage and direct the group companies and also perform administrative functions. The Group's core business continues to be providing building service solutions to both public and private clients. These services are predominately electrical with the addition of air conditioning services and interior refurbishments. Turnover has increased significantly over the past 12 months Turnover 2017 - £19,364,481 2016 - £14,426,331 Following another years successful trading the group continues its policy to grow its reserves. Consolidated Reserves 2017 - £5,820,807 2016 - £4,573,290 Cash within the group continues to be positive. Consolidated Cash 2017 - £2,587,821 2016 - £1,897,591 The Group's policy to have a strong focus on training of apprentices continues across all group companies, with nine apprentices being taken on this year on our existing training programme and a further five on site specific contracts as part of our commitment to involve the community near our sites and train locally unemployed 16-25 year olds. This policy continues to ensure we have a highly skilled loyal workforce as well as reinforcing our Corporate Responsibility policy. The Directors believe the group is in a strong position to move forward in the next 12 months.
The financial risk management objectives of the directors are to minimise the financial risk of the group wherever possible. Whilst there is always an element of risk and uncertainty in our business sector we feel the current climate offers excellent opportunity to future develop the group which we continue to review and action on a regular basis. We feel that this review minimises any risks to an acceptable level.
This report was approved by the board of directors on 11 December 2017 and signed on behalf of the board by:
|
Company Secretary |
Registered office: |
|
|
|
|
|
|
Directors' Report |
Year ended 31 March 2017
The directors present their report and the financial statements of the group for the year ended
31 March 2017
.
Directors
The directors who served the company during the year were as follows:
|
|
|
|
|
|
Dividends
Particulars of recommended dividends are detailed in note 11 to the financial statements.
Disclosure of information in the strategic report
Directors' responsibilities statement
Each of the persons who is a director at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the group and the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the group and the company's auditor is aware of that information.
The auditor is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.
This report was approved by the board of directors on
11 December 2017
and signed on behalf of the board by:
|
Company Secretary |
Registered office: |
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
Year ended 31 March 2017
We have audited the financial statements of
R B Emerson Group Limited
for the year ended 31 March 2017 which comprise the consolidated statement of income and retained earnings, company statement of income and retained earnings, consolidated statement of financial position, company statement of financial position, consolidated statement of cash flows and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 ''The Financial Reporting Standard applicable in the UK and Republic of Ireland''.
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 auditor's 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 auditor
Scope of the audit of the financial statements
Opinion on financial statements
Opinion on other matter prescribed by the Companies Act 2006
In our opinion the information given in the strategic report and the directors' 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
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered accountant & statutory auditor |
146 New London Road |
Chelmsford |
Essex |
CM2 0AW |
|
Consolidated Statement of Income and Retained Earnings |
Year ended 31 March 2017
2017 |
2016 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
|
|
------------- |
------------- |
|
Gross profit |
|
|
Administrative expenses |
|
|
|
------------ |
------------ |
||
Operating profit |
5 |
|
|
Other interest receivable and similar income |
9 |
|
|
------------ |
------------ |
||
Profit before taxation |
|
|
|
Tax on profit |
10 |
|
|
------------ |
------------ |
||
Profit for the financial year and total comprehensive income |
|
|
|
------------ |
------------ |
||
Dividends paid and payable |
11 |
(
|
(
|
Retained earnings at the start of the year |
|
|
------------ |
------------ |
|
Retained earnings at the end of the year |
|
|
------------ |
------------ |
|
All the activities of the group are from continuing operations.
|
Company Statement of Income and Retained Earnings |
Year ended 31 March 2017
2017 |
2016 |
||
Note |
£ |
£ |
|
Profit for the financial year and total comprehensive income |
|
|
|
Dividends paid and payable |
11 |
(
|
(
|
Retained earnings at the start of the year |
|
|
--------- |
--------- |
|
Retained earnings at the end of the year |
|
|
--------- |
--------- |
|
|
Consolidated Statement of Financial Position |
2017 |
2016 |
|||
Note |
£ |
£ |
||
Fixed assets
Tangible assets |
12 |
|
|
||
Current assets
Stocks |
15 |
|
|
||
Debtors |
16 |
|
|
||
Cash at bank and in hand |
|
|
|||
------------ |
------------ |
||||
|
|
||||
Creditors: amounts falling due within one year |
18 |
|
|
||
------------ |
------------ |
||||
Net current assets |
|
|
|||
------------ |
------------ |
||||
Total assets less current liabilities |
|
|
|||
------------ |
------------ |
||||
Net assets |
|
|
|||
------------ |
------------ |
||||
Capital and reserves
Called up share capital |
20 |
|
|
||
Profit and loss account |
21 |
|
|
||
------------ |
------------ |
||||
Shareholders funds |
|
|
|||
------------ |
------------ |
||||
These financial statements were approved by the
board of directors
and authorised for issue on
11 December 2017
, and are signed on behalf of the board by:
|
|
Director |
Director |
|
|
Director |
|
Company registration number:
04425301
|
Company Statement of Financial Position |
2017 |
2016 |
|||
Note |
£ |
£ |
||
Fixed assets
Investments |
13 |
|
|
||
Current assets
Debtors |
16 |
– |
|
||
Cash at bank and in hand |
|
|
|||
--------- |
--------- |
||||
|
|
||||
Creditors: amounts falling due within one year |
18 |
|
|
||
------------ |
--------- |
||||
Net current liabilities |
|
|
|||
--------- |
--------- |
||||
Total assets less current liabilities |
|
|
|||
--------- |
--------- |
||||
Net assets |
|
|
|||
--------- |
--------- |
||||
Capital and reserves
Called up share capital |
20 |
|
|
||
Profit and loss account |
21 |
|
|
||
--------- |
--------- |
||||
Shareholders funds |
|
|
|||
--------- |
--------- |
||||
The profit for the financial year of the parent company was £
654,586
(2016: £
189,307
).
These financial statements were approved by the
board of directors
and authorised for issue on
11 December 2017
, and are signed on behalf of the board by:
|
|
Director |
Director |
|
|
Director |
|
Company registration number:
04425301
|
Consolidated Statement of Cash Flows |
Year ended 31 March 2017
2017 |
2016 |
|
Note |
£ |
£ |
Cash flows from operating activities
Profit for the financial year |
|
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Other interest receivable and similar income |
(
|
(
|
Gains on disposal of tangible assets |
(
|
(
|
Tax on profit |
|
|
Accrued expenses/(income) |
|
(
|
Changes in: |
||
Trade and other debtors |
(
|
(
|
Trade and other creditors |
|
(
|
------------ |
--------- |
|
Cash generated from operations |
|
|
Interest received |
|
|
Tax paid |
(
|
(
|
------------ |
--------- |
|
Net cash from operating activities |
|
|
------------ |
--------- |
|
Cash flows from investing activities
Purchase of tangible assets |
(
|
(
|
Proceeds from sale of tangible assets |
|
|
------------ |
--------- |
|
Net cash used in investing activities |
(
|
(
|
------------ |
--------- |
|
Cash flows from financing activities
Dividends paid |
(
|
(
|
------------ |
--------- |
|
Net cash used in financing activities |
(
|
(
|
------------ |
--------- |
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
1,897,591 |
1,667,687 |
|
------------ |
------------ |
||
Cash and cash equivalents at end of year |
17 |
|
|
------------ |
------------ |
||
|
Notes to the Financial Statements |
Year ended 31 March 2017
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 8a Coopers Way, Temple Farm Industrial Estate, Southend-on-Sea, Essex, SS2 5TE.
2.
Statement of compliance
3.
Accounting policies
Basis of preparation
Subsidiary undertakings
R B Emerson Limited whose principal activity is that of an electrical contractor.
Essex Electric limited whose principal activity is that of electrical and refrigeration engineers.
Work in progress and long term contracts
Work in progress and long term contracts are dealt with in accordance with Financial Reporting Standard 102. Turnover attributable to each contract is assessed on the basis of the stage of completion of each individual contract. Where the recorded turnover is in excess of payments on account made to date, this excess is shown under debtors as 'amounts recoverable on contracts'. Where payments on account exceed recorded turnover, the excess is shown under creditors. Provision is made for any foreseeable losses at the balance sheet date.
Disclosure exemptions
The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(c) Disclosures in respect of financial instruments have not been presented.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.
Consolidation
The financial statements consolidate the financial statements of
R B Emerson Group Limited
and all of its subsidiary undertakings.
The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.
Judgements and key sources of estimation uncertainty
Revenue recognition
Income tax
Operating leases
Tangible assets
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Leasehold Property Improvements |
- |
|
|
Plant and Machinery |
- |
|
|
Fixtures and Fittings |
- |
|
|
Motor Vehicles |
- |
|
|
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Impairment of fixed assets
Stocks
Financial instruments
Defined contribution plans
4.
Turnover
Turnover arises from:
2017 |
2016 |
||
£ |
£ |
||
Rendering of services |
|
|
|
------------- |
------------- |
||
The whole of the turnover is attributable to the principal activity of the group wholly undertaken in the United Kingdom.
5.
Operating profit
Operating profit or loss is stated after charging:
2017 |
2016 |
||
£ |
£ |
||
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Impairment of trade debtors |
– |
37 |
|
-------- |
-------- |
||
6.
Auditor's remuneration
2017 |
2016 |
||
£ |
£ |
||
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
||
Fees payable to the company's auditor and its associates for other services:
Other non-audit services |
|
|
|
------- |
------- |
||
7.
Staff costs
The average number of persons employed by the group during the year, including the directors, amounted to:
2017 |
2016 |
||
No. |
No. |
||
Production staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
13 |
13 |
|
---- |
---- |
||
|
|
||
---- |
---- |
||
The aggregate payroll costs incurred during the year, relating to the above, were:
2017 |
2016 |
||
£ |
£ |
||
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
||
|
|
||
------------ |
------------ |
||
8.
Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:
2017 |
2016 |
||
£ |
£ |
||
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
||
|
|
||
--------- |
--------- |
||
The number of directors who accrued benefits under company pension plans was as follows:
2017 |
2016 |
|
No. |
No. |
|
Defined contribution plans |
|
|
---- |
---- |
|
Remuneration of the highest paid director in respect of qualifying services:
2017 |
2016 |
||
£ |
£ |
||
Aggregate remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
-------- |
||
|
|
||
--------- |
-------- |
||
9.
Other interest receivable and similar income
2017 |
2016 |
||
£ |
£ |
||
Interest on cash and cash equivalents |
|
|
|
---- |
---- |
||
10.
Tax on profit
Major components of tax expense
2017 |
2016 |
||
£ |
£ |
||
Current tax:
UK current tax expense |
|
|
|
Adjustments in respect of prior periods |
|
– |
|
--------- |
--------- |
||
Total current tax |
|
|
|
--------- |
--------- |
||
Tax on profit |
|
|
|
--------- |
--------- |
||
Reconciliation of tax expense
The tax assessed on the profit on ordinary activities for the year is higher than (2016: higher than) the
standard rate of corporation tax in the UK
of
20
% (2016:
20
%).
2017 |
2016 |
||
£ |
£ |
||
Profit on ordinary activities before taxation |
|
|
|
------------ |
------------ |
||
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
|
– |
|
Effect of expenses not deductible for tax purposes |
|
|
|
Depreciation in excess of capital allowances |
(
|
|
|
------------ |
------------ |
||
Tax on profit |
|
|
|
------------ |
------------ |
||
11.
Dividends
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year):
2017 |
2016 |
|
£ |
£ |
|
Equity dividends on ordinary shares |
|
|
--------- |
--------- |
|
12.
Tangible assets
Group |
Land and buildings |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
£ |
£ |
£ |
£ |
£ |
|
Cost |
|||||
At 1 April 2016 |
|
|
|
|
|
Additions |
– |
– |
– |
|
|
Disposals |
– |
– |
– |
(
|
(
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
At 31 March 2017 |
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
Depreciation |
|||||
At 1 April 2016 |
|
|
|
|
|
Charge for the year |
– |
|
– |
|
|
Disposals |
– |
– |
– |
(
|
(
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
At 31 March 2017 |
|
|
|
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
Carrying amount |
|||||
At 31 March 2017 |
– |
|
– |
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
At 31 March 2016 |
– |
|
– |
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
The company has no tangible assets.
13.
Investments
The group has no investments.
Company |
Shares in group undertakings |
£ |
|
Cost |
|
At 1 April 2016 and 31 March 2017 |
|
--------- |
|
Impairment |
|
At 1 April 2016 and 31 March 2017 |
– |
--------- |
|
Carrying amount |
|
At 1 April 2016 and 31 March 2017 |
|
--------- |
|
At 31 March 2016 |
|
--------- |
|
Subsidiaries, associates and other investments
Details of the investments in which the parent company has an interest of 20% or more are as follows:
Class of share |
Percentage of shares held |
|
Subsidiary undertakings |
||
|
Ordinary |
100 |
|
Ordinary |
100 |
14.
Investments
The group has no investments.
15.
Stocks
Group |
Company |
|||
2017 |
2016 |
2017 |
2016 |
|
£ |
£ |
£ |
£ |
|
Raw materials and consumables |
|
|
– |
– |
-------- |
-------- |
---- |
---- |
|
16.
Debtors
Group |
Company |
|||
2017 |
2016 |
2017 |
2016 |
|
£ |
£ |
£ |
£ |
|
Trade debtors |
|
|
– |
– |
Prepayments and accrued income |
|
|
– |
– |
Amounts recoverable on contracts |
|
|
– |
– |
Other debtors |
|
|
– |
|
------------ |
------------ |
---- |
---- |
|
|
|
– |
|
|
------------ |
------------ |
---- |
---- |
|
The debtors above include the following amounts falling due after more than one year:
Group |
Company |
|||
2017 |
2016 |
2017 |
2016 |
|
£ |
£ |
£ |
£ |
|
Trade debtors |
|
|
– |
– |
--------- |
--------- |
---- |
---- |
|
17.
Cash and cash equivalents
Cash and cash equivalents comprise the following:
2017 |
2016 |
|
£ |
£ |
|
Cash at bank and in hand |
|
|
Bank overdrafts |
– |
(
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
18.
Creditors:
amounts falling due within one year
Group |
Company |
|||
2017 |
2016 |
2017 |
2016 |
|
£ |
£ |
£ |
£ |
|
Bank loans and overdrafts |
– |
|
– |
– |
Trade creditors |
|
|
– |
|
Amounts owed to group undertakings |
– |
– |
|
|
Accruals and deferred income |
|
|
|
|
Corporation tax |
|
|
|
|
Social security and other taxes |
|
|
|
|
------------ |
------------ |
------------ |
--------- |
|
|
|
|
|
|
------------ |
------------ |
------------ |
--------- |
|
19.
Employee benefits
Defined contribution plans
The amount recognised in profit or loss as an expense in relation to defined contribution plans was £
50,564
(2016: £
48,180
).
20.
Called up share capital
Authorised share capital
2017 |
2016 |
|||
No. |
£ |
No. |
£ |
|
|
100,000 |
100,000 |
100,000 |
100,000 |
--------- |
--------- |
--------- |
--------- |
|
Issued, called up and fully paid
2017 |
2016 |
|||
No. |
£ |
No. |
£ |
|
|
|
77,320 |
|
77,320 |
-------- |
-------- |
-------- |
-------- |
|
21.
Reserves
22.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
Group |
Company |
|||
2017 |
2016 |
2017 |
2016 |
|
£ |
£ |
£ |
£ |
|
Not later than 1 year |
|
|
– |
– |
Later than 1 year and not later than 5 years |
|
|
– |
– |
Later than 5 years |
– |
|
– |
– |
-------- |
-------- |
---- |
---- |
|
|
|
– |
– |
|
-------- |
-------- |
---- |
---- |
|
23.
Contingencies
24.
Related party transactions
Group
Company