R B Emerson Group Limited Group accounts (Group and Company)

R B Emerson Group Limited Group accounts (Group and Company)


true false false true true true false false false false false false true false false No description of principal activity 2016-04-01 Sage Accounts Production Advanced 2017 Update 4 - FRS 1,603,189 962,073 355,672 185,568 645,525 645,525 645,525 1 1 77,320 77,320 xbrli:pure xbrli:shares iso4217:GBP 04425301 2016-04-01 2017-03-31 04425301 2017-03-31 04425301 2015-04-01 2016-03-31 04425301 2016-03-31 04425301 bus:Consolidated 2016-04-01 2017-03-31 04425301 bus:Consolidated core:Subsidiary1 2016-04-01 2017-03-31 04425301 bus:Consolidated core:Subsidiary2 2016-04-01 2017-03-31 04425301 bus:RegisteredOffice 2016-04-01 2017-03-31 04425301 bus:OrdinaryShareClass1 2016-04-01 2017-03-31 04425301 bus:Consolidated bus:OrdinaryShareClass1 2016-04-01 2017-03-31 04425301 bus:LeadAgentIfApplicable 2016-04-01 2017-03-31 04425301 bus:Consolidated bus:LeadAgentIfApplicable 2016-04-01 2017-03-31 04425301 bus:Director1 2016-04-01 2017-03-31 04425301 bus:Director2 2016-04-01 2017-03-31 04425301 bus:Director4 2016-04-01 2017-03-31 04425301 bus:CompanySecretary1 2016-04-01 2017-03-31 04425301 bus:Consolidated 2017-03-31 04425301 bus:Consolidated core:WithinOneYear 2017-03-31 04425301 bus:Consolidated core:WithinOneYear 2016-03-31 04425301 core:WithinOneYear 2017-03-31 04425301 core:WithinOneYear 2016-03-31 04425301 bus:Consolidated core:LandBuildings 2016-03-31 04425301 bus:Consolidated core:PlantMachinery 2016-03-31 04425301 bus:Consolidated core:FurnitureFittings 2016-03-31 04425301 bus:Consolidated core:MotorVehicles 2016-03-31 04425301 bus:Consolidated 2016-03-31 04425301 bus:Consolidated core:LandBuildings 2017-03-31 04425301 bus:Consolidated core:PlantMachinery 2017-03-31 04425301 bus:Consolidated core:FurnitureFittings 2017-03-31 04425301 bus:Consolidated core:MotorVehicles 2017-03-31 04425301 bus:Consolidated core:PlantMachinery 2016-04-01 2017-03-31 04425301 bus:Consolidated core:FurnitureFittings 2016-04-01 2017-03-31 04425301 bus:Consolidated core:MotorVehicles 2016-04-01 2017-03-31 04425301 bus:Consolidated 2015-04-01 2016-03-31 04425301 bus:Consolidated 2016-03-31 04425301 bus:Consolidated core:UKTax 2016-04-01 2017-03-31 04425301 bus:Consolidated core:UKTax 2015-04-01 2016-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2016-04-01 2017-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2015-04-01 2016-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2016-04-01 2017-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2015-04-01 2016-03-31 04425301 bus:OrdinaryShareClass1 2015-04-01 2016-03-31 04425301 bus:Consolidated bus:OrdinaryShareClass1 2015-04-01 2016-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2016-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2015-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2017-03-31 04425301 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2016-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2016-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2015-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2017-03-31 04425301 core:RetainedEarningsAccumulatedLosses 2016-03-31 04425301 bus:Consolidated core:ShareCapital 2017-03-31 04425301 bus:Consolidated core:ShareCapital 2016-03-31 04425301 core:ShareCapital 2017-03-31 04425301 core:ShareCapital 2016-03-31 04425301 core:BetweenOneFiveYears bus:Consolidated 2017-03-31 04425301 core:BetweenOneFiveYears bus:Consolidated 2016-03-31 04425301 bus:Consolidated core:MoreThanFiveYears 2016-03-31 04425301 core:CostValuation core:Non-currentFinancialInstruments 2017-03-31 04425301 core:Non-currentFinancialInstruments 2017-03-31 04425301 core:Non-currentFinancialInstruments 2016-03-31 04425301 bus:Consolidated core:PlantMachinery 2016-03-31 04425301 bus:Consolidated core:MotorVehicles 2016-03-31 04425301 core:AfterOneYear bus:Consolidated 2017-03-31 04425301 core:AfterOneYear bus:Consolidated 2016-03-31 04425301 bus:Consolidated bus:LeadAgentIfApplicable 2015-04-01 2016-03-31 04425301 bus:Consolidated bus:HighestPaidDirector 2016-04-01 2017-03-31 04425301 bus:Consolidated bus:HighestPaidDirector 2015-04-01 2016-03-31 04425301 bus:FRS102 2016-04-01 2017-03-31 04425301 bus:Audited 2016-04-01 2017-03-31 04425301 bus:FullAccounts 2016-04-01 2017-03-31 04425301 bus:LargeMedium-sizedCompaniesRegimeForAccounts 2016-04-01 2017-03-31 04425301 bus:PrivateLimitedCompanyLtd 2016-04-01 2017-03-31 04425301 bus:ConsolidatedGroupCompanyAccounts 2016-04-01 2017-03-31 04425301 bus:OrdinaryShareClass1 2017-03-31 04425301 bus:Consolidated bus:OrdinaryShareClass1 2017-03-31 04425301 bus:OrdinaryShareClass1 2016-03-31 04425301 bus:Consolidated bus:OrdinaryShareClass1 2016-03-31 04425301 core:LandBuildings core:ShortLeaseholdAssets bus:Consolidated 2016-04-01 2017-03-31 04425301 core:KeyManagementIndividualGroup1 bus:Consolidated 2016-04-01 2017-03-31 04425301 core:KeyManagementIndividualGroup1 2016-04-01 2017-03-31
COMPANY REGISTRATION NUMBER: 04425301
R B Emerson Group Limited
Financial Statements
31 March 2017
R B Emerson Group Limited
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
R B Emerson Group Limited
Officers and Professional Advisers
The board of directors
M. F. Adams
A. Casey
M. H. Maddocks
Company secretary
A. Casey
Registered office
8a Coopers Way
Temple Farm Industrial Estate
Southend-on-Sea
Essex
SS2 5TE
Auditor
Edmund Carr LLP
Chartered accountant & statutory auditor
146 New London Road
Chelmsford
Essex
CM2 0AW
Bankers
National Westminster
132 High Street
Southend on Sea
Essex
SS1 1BA
R B Emerson Group Limited
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:
A. Casey
Company Secretary
Registered office:
8a Coopers Way
Temple Farm Industrial Estate
Southend-on-Sea
Essex
SS2 5TE
R B Emerson Group Limited
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:
M. F. Adams
A. Casey
M. H. Maddocks
Dividends
Particulars of recommended dividends are detailed in note 11 to the financial statements.
Disclosure of information in the strategic report
In accordance with Section 414C(11) of the Companies Act 2006, the company has included a Strategic Report within the financial statements, outlining the performance of the company along with a description of the principal risks and uncertainties facing the company.
Directors' responsibilities statement
The directors are responsible for preparing the strategic report, directors' report and the financial statements in accordance with applicable law and regulations. Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and the company and the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: - select suitable accounting policies and then apply them consistently; - make judgments and accounting estimates that are reasonable and prudent; - prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. Auditor
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:
A. Casey
Company Secretary
Registered office:
8a Coopers Way
Temple Farm Industrial Estate
Southend-on-Sea
Essex
SS2 5TE
R B Emerson Group Limited
Independent Auditor's Report to the Members of R B Emerson Group Limited
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
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors.
Scope of the audit of the financial statements
A description of the scope of an audit of financial statements is provided on the Financial Reporting Council’s website at www.frc.org.uk/auditscopeukprivate.
Opinion on financial statements
In our opinion the financial statements: - give a true and fair view of the state of the group's and of the parent company's affairs as at 31 March 2017 and of the group's profit for the year then ended; - have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and - have been prepared in accordance with the requirements of the Companies Act 2006.
Opinion on other matter prescribed by the Companies Act 2006
In our opinion the information given in the 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
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: - adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or - the parent company financial statements are not in agreement with the accounting records and returns; or - certain disclosures of directors' remuneration specified by law are not made; or - we have not received all the information and explanations we require for our audit.
S P Martin
(Senior Statutory Auditor)
For and on behalf of
Edmund Carr LLP
Chartered accountant & statutory auditor
146 New London Road
Chelmsford
Essex
CM2 0AW
18 December 2017
R B Emerson Group Limited
Consolidated Statement of Income and Retained Earnings
Year ended 31 March 2017
2017
2016
Note
£
£
Turnover
4
19,364,481
14,426,331
Cost of sales
15,985,283
11,834,699
-------------
-------------
Gross profit
3,379,198
2,591,632
Administrative expenses
1,370,083
1,379,604
------------
------------
Operating profit
5
2,009,115
1,212,028
Other interest receivable and similar income
9
244
190
------------
------------
Profit before taxation
2,009,359
1,212,218
Tax on profit
10
406,170
250,145
------------
------------
Profit for the financial year and total comprehensive income
1,603,189
962,073
------------
------------
Dividends paid and payable
11
( 355,672)
( 185,568)
Retained earnings at the start of the year
4,495,970
3,719,465
------------
------------
Retained earnings at the end of the year
5,743,487
4,495,970
------------
------------
All the activities of the group are from continuing operations.
R B Emerson Group Limited
Company Statement of Income and Retained Earnings
Year ended 31 March 2017
2017
2016
Note
£
£
Profit for the financial year and total comprehensive income
654,586
189,307
Dividends paid and payable
11
( 355,672)
( 185,568)
Retained earnings at the start of the year
235,677
231,938
---------
---------
Retained earnings at the end of the year
534,591
235,677
---------
---------
R B Emerson Group Limited
Consolidated Statement of Financial Position
31 March 2017
2017
2016
Note
£
£
Fixed assets
Tangible assets
12
65,058
44,501
Current assets
Stocks
15
28,868
28,868
Debtors
16
5,995,447
5,336,992
Cash at bank and in hand
2,587,821
1,898,695
------------
------------
8,612,136
7,264,555
Creditors: amounts falling due within one year
18
2,856,387
2,735,766
------------
------------
Net current assets
5,755,749
4,528,789
------------
------------
Total assets less current liabilities
5,820,807
4,573,290
------------
------------
Net assets
5,820,807
4,573,290
------------
------------
Capital and reserves
Called up share capital
20
77,320
77,320
Profit and loss account
21
5,743,487
4,495,970
------------
------------
Shareholders funds
5,820,807
4,573,290
------------
------------
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:
M. F. Adams
A. Casey
Director
Director
M. H. Maddocks
Director
Company registration number: 04425301
R B Emerson Group Limited
Company Statement of Financial Position
31 March 2017
2017
2016
Note
£
£
Fixed assets
Investments
13
645,525
645,525
Current assets
Debtors
16
31
Cash at bank and in hand
996,461
317,935
---------
---------
996,461
317,966
Creditors: amounts falling due within one year
18
1,030,075
650,494
------------
---------
Net current liabilities
33,614
332,528
---------
---------
Total assets less current liabilities
611,911
312,997
---------
---------
Net assets
611,911
312,997
---------
---------
Capital and reserves
Called up share capital
20
77,320
77,320
Profit and loss account
21
534,591
235,677
---------
---------
Shareholders funds
611,911
312,997
---------
---------
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:
M. F. Adams
A. Casey
Director
Director
M. H. Maddocks
Director
Company registration number: 04425301
R B Emerson Group Limited
Consolidated Statement of Cash Flows
Year ended 31 March 2017
2017
2016
Note
£
£
Cash flows from operating activities
Profit for the financial year
1,603,189
962,073
Adjustments for:
Depreciation of tangible assets
25,920
19,866
Other interest receivable and similar income
( 244)
( 190)
Gains on disposal of tangible assets
( 25)
( 125)
Tax on profit
406,170
250,145
Accrued expenses/(income)
53,898
( 38,105)
Changes in:
Trade and other debtors
( 658,455)
( 32,461)
Trade and other creditors
164,709
( 606,036)
------------
---------
Cash generated from operations
1,595,162
555,167
Interest received
244
190
Tax paid
( 503,052)
( 128,235)
------------
---------
Net cash from operating activities
1,092,354
427,122
------------
---------
Cash flows from investing activities
Purchase of tangible assets
( 46,478)
( 11,775)
Proceeds from sale of tangible assets
26
125
------------
---------
Net cash used in investing activities
( 46,452)
( 11,650)
------------
---------
Cash flows from financing activities
Dividends paid
( 355,672)
( 185,568)
------------
---------
Net cash used in financing activities
( 355,672)
( 185,568)
------------
---------
Net increase in cash and cash equivalents
690,230
229,904
Cash and cash equivalents at beginning of year
1,897,591
1,667,687
------------
------------
Cash and cash equivalents at end of year
17
2,587,821
1,897,591
------------
------------
R B Emerson Group Limited
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
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Subsidiary undertakings
R B Emerson Group Limited has two wholly owned subsidiary companies all of which are included in the consolidation.
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 results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes.
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
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably. Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
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
-
Over the term of the lease
Plant and Machinery
-
10% - 25% straight line
Fixtures and Fittings
-
10% straight line
Motor Vehicles
-
25% straight line
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Turnover
Turnover arises from:
2017
2016
£
£
Rendering of services
19,364,481
14,426,331
-------------
-------------
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
25,920
19,866
Gains on disposal of tangible assets
( 25)
( 125)
Impairment of trade debtors
37
--------
--------
6. Auditor's remuneration
2017
2016
£
£
Fees payable for the audit of the financial statements
2,500
2,400
-------
-------
Fees payable to the company's auditor and its associates for other services:
Other non-audit services
1,200
1,200
-------
-------
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
88
79
Administrative staff
5
6
Management staff
13
13
----
----
106
98
----
----
The aggregate payroll costs incurred during the year, relating to the above, were:
2017
2016
£
£
Wages and salaries
3,951,859
3,416,751
Social security costs
371,826
343,218
Other pension costs
137,877
77,140
------------
------------
4,461,562
3,837,109
------------
------------
8. Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:
2017
2016
£
£
Remuneration
238,383
238,383
Company contributions to defined contribution pension plans
85,111
26,024
---------
---------
323,494
264,407
---------
---------
The number of directors who accrued benefits under company pension plans was as follows:
2017
2016
No.
No.
Defined contribution plans
3
3
----
----
Remuneration of the highest paid director in respect of qualifying services:
2017
2016
£
£
Aggregate remuneration
79,461
79,461
Company contributions to defined contribution pension plans
32,164
10,612
---------
--------
111,625
90,073
---------
--------
9. Other interest receivable and similar income
2017
2016
£
£
Interest on cash and cash equivalents
244
190
----
----
10. Tax on profit
Major components of tax expense
2017
2016
£
£
Current tax:
UK current tax expense
403,263
250,145
Adjustments in respect of prior periods
2,907
---------
---------
Total current tax
406,170
250,145
---------
---------
Tax on profit
406,170
250,145
---------
---------
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
2,009,359
1,212,218
------------
------------
Profit on ordinary activities by rate of tax
401,872
242,390
Adjustment to tax charge in respect of prior periods
2,907
Effect of expenses not deductible for tax purposes
5,995
6,665
Depreciation in excess of capital allowances
( 4,604)
1,090
------------
------------
Tax on profit
406,170
250,145
------------
------------
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
355,672
185,568
---------
---------
12. Tangible assets
Group
Land and buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2016
159,831
28,310
16,193
179,613
383,947
Additions
46,478
46,478
Disposals
( 7,460)
( 7,460)
---------
--------
--------
---------
---------
At 31 March 2017
159,831
28,310
16,193
218,631
422,965
---------
--------
--------
---------
---------
Depreciation
At 1 April 2016
159,831
15,068
16,193
148,354
339,446
Charge for the year
2,236
23,684
25,920
Disposals
( 7,459)
( 7,459)
---------
--------
--------
---------
---------
At 31 March 2017
159,831
17,304
16,193
164,579
357,907
---------
--------
--------
---------
---------
Carrying amount
At 31 March 2017
11,006
54,052
65,058
---------
--------
--------
---------
---------
At 31 March 2016
13,242
31,259
44,501
---------
--------
--------
---------
---------
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
645,525
---------
Impairment
At 1 April 2016 and 31 March 2017
---------
Carrying amount
At 1 April 2016 and 31 March 2017
645,525
---------
At 31 March 2016
645,525
---------
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
R B Emerson Limited
Ordinary
100
Essex Electric Limited
Ordinary
100
14. Investments
The group has no investments.
15. Stocks
Group
Company
2017
2016
2017
2016
£
£
£
£
Raw materials and consumables
28,868
28,868
--------
--------
----
----
16. Debtors
Group
Company
2017
2016
2017
2016
£
£
£
£
Trade debtors
5,482,669
4,887,454
Prepayments and accrued income
51,306
53,143
Amounts recoverable on contracts
130,702
134,483
Other debtors
330,770
261,912
31
------------
------------
----
----
5,995,447
5,336,992
31
------------
------------
----
----
The debtors above include the following amounts falling due after more than one year:
Group
Company
2017
2016
2017
2016
£
£
£
£
Trade debtors
927,720
382,276
---------
---------
----
----
17. Cash and cash equivalents
Cash and cash equivalents comprise the following:
2017
2016
£
£
Cash at bank and in hand
2,587,821
1,898,695
Bank overdrafts
( 1,104)
------------
------------
2,587,821
1,897,591
------------
------------
18. Creditors: amounts falling due within one year
Group
Company
2017
2016
2017
2016
£
£
£
£
Bank loans and overdrafts
1,104
Trade creditors
2,444,456
2,308,557
2,034
Amounts owed to group undertakings
977,641
588,400
Accruals and deferred income
112,249
58,351
2,700
2,844
Corporation tax
153,263
250,145
39,373
47,327
Social security and other taxes
146,419
117,609
10,361
9,889
------------
------------
------------
---------
2,856,387
2,735,766
1,030,075
650,494
------------
------------
------------
---------
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.
£
Ordinary shares of £ 1 each
100,000
100,000
100,000
100,000
---------
---------
---------
---------
Issued, called up and fully paid
2017
2016
No.
£
No.
£
Ordinary shares of £ 1 each
77,320
77,320
77,320
77,320
--------
--------
--------
--------
21. Reserves
Profit and loss account - This reserve records retained earnings and accumulated losses.
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
35,097
39,943
Later than 1 year and not later than 5 years
7,356
7,391
Later than 5 years
9,994
--------
--------
----
----
42,453
37,340
--------
--------
----
----
23. Contingencies
R B Emerson Group Limited has made an unlimited guarantee to National Westminster Bank PLC in respect of the borrowings of Essex Electric Limited and R B Emerson Limited, all fully owned subsidiaries. At the year end there was no indebtedness.
24. Related party transactions
Group
During the year sales of £4,239 (2016: £3,939) and purchases of £29,800 (2016: £24,720) were made to/from the directors .
Company
During the year dividends of £345,000 (2016: £180,000) were paid to the directors .