HADDEN_CONSTRUCTION_LIMIT - Accounts


Company Registration No. SC141875 (Scotland)
HADDEN CONSTRUCTION LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
HADDEN CONSTRUCTION LIMITED
COMPANY INFORMATION
Directors
Scott N Hadden
Ronald M Horne
Craig J W Armit
Anne M Nicol
Stephen J Lynas
Paul Shankland
(Appointed 7 July 2016)
Steven Brady
(Appointed 4 September 2017)
Secretary
Anne M Nicol
Company number
SC141875
Registered office
1 Maiden Plain Place
Aberuthven
AUCHTERARDER
PH3 1HB
Auditor
Finlaysons
15 High Street
CRIEFF
PH7 3HU
Bankers
Bank of Scotland
1 Galvelmore Street
CRIEFF
PH7 4DN
Solicitors
J M & J Mailer
2A King Street
STIRLING
FK8 1BA
HADDEN CONSTRUCTION LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 24
HADDEN CONSTRUCTION LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2017
- 1 -

The directors present the strategic report for the year ended 31 March 2017.

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the directors who expect to maintain the company's position in the foreseeable future.

 

We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.

 

The company's core business is the construction and refurbishment of major public sector and commercial buildings and the development and construction of speculative housing for sale, together with new affordable housing for the public sector. The speculative housing sector's recovery has allowed the company to actively pursue the acquisition of land for future developments for affordable housing and for units for private sale. Work commenced on a mixed housing development on the first of these acquired sites.

 

Due to the fluctuating nature of the building industry linked to the Company strategy not to reduce tender margins to pursue revenue, there was a decrease in turnover from the previous year of approximately 13.33%. This produced an increase in gross profit percentage from 12.54% to 14.70% and resulted in a decrease in operating profit from £786,481 (3.52%) to £581,243 (2.99%). After taxation, £291,161 has been added to the reserves. Return on capital employed was 14.57% (2016- 21.47%). This is calculated as profit after tax divided by net assets. Net profit was adversely affected through the Administration of a major client leaving substantial sums due under the contract unpaid.

 

Principal risks and uncertainties

The risks facing the company are those for the construction industry generally. The company has continued to market in their current sphere of operations and to seek other sectors for expansion through new development partners and construction opportunities.

Development and performance
We consider that the financial position of the company at the year end is healthy, the balance sheet has strengthened and short term prospects remain positive.

By order of the board

Anne M Nicol
Secretary
15 December, 2016
HADDEN CONSTRUCTION LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2017
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2017.

Principal activities

The principal activity of the company is that of construction in the commercial and industrial sectors along with the construction of new residential property.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Scott N Hadden
Ronald M Horne
Craig J W Armit
Anne M Nicol
Stephen J Lynas
Paul Shankland
(Appointed 7 July 2016)
Steven Brady
(Appointed 4 September 2017)
Results and dividends

The results for the year are set out on page 6.

The results for the year are considered satisfactory. The directors have paid dividends of £23.76 per share (2016- £23.35) amounting to £175,800 (2016- £172,800).

Market value of land and buildings
Full disclosure of all matters relating to fixed assets is set out in the notes to the financial statements.
Future developments

The company aims to maintain its position of strength within the public sector, while actively pursuing any opportunities that arise from the Government's plans to encourage private sector investment in housing and other activities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

By order of the board
Anne M Nicol
Secretary
21 December 2017
HADDEN CONSTRUCTION LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -

The directors are responsible for preparing the annual 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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  • •    select suitable accounting policies and then apply them consistently;

  • •    make judgements 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.

HADDEN CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HADDEN CONSTRUCTION LIMITED
- 4 -

We have audited the financial statements of Hadden Construction Limited for the year ended 31 March 2017 set out on pages 6 to 24. The financial reporting framework that has been applied in their preparation is applicable law and 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 set out on page 3, 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

An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of: whether the accounting policies are appropriate to the company's circumstances and have been consistently applied and adequately disclosed; the reasonableness of significant accounting estimates made by the directors; and the overall presentation of the financial statements. In addition, we read all the financial and non-financial information in the annual report to identify material inconsistencies with the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report.

Opinion on financial statements

In our opinion the financial statements:

  • •    give a true and fair view of the state of the company's affairs as at 31 March 2017 and of its 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 matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit, 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, and the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.

HADDEN CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HADDEN CONSTRUCTION LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

 

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, or returns adequate for our audit have not been received from branches not visited by us; or

  • •    the 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.

Leslie Findlay CA (Senior Statutory Auditor)
for and on behalf of Finlaysons
Chartered Accountants
Statutory Auditor
21 December 2017
15 High Street
CRIEFF
PH7 3HU
HADDEN CONSTRUCTION LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2017
- 6 -
2017
2016
Notes
£
£
Turnover
3
19,394,184
22,377,149
Cost of sales
(16,544,046)
(19,571,547)
Gross profit
2,850,138
2,805,602
Administrative expenses
(2,312,308)
(2,038,975)
Other operating income
43,413
19,854
Operating profit
4
581,243
786,481
Interest receivable and similar income
7
24,769
30,293
Interest payable and similar expenses
8
(31,050)
(23,518)
Profit before taxation
574,962
793,256
Tax on profit
9
(108,001)
(167,794)
Profit for the financial year
466,961
625,462

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

HADDEN CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 7 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,134,358
1,171,542
Investments
12
1,042,000
1,042,000
2,176,358
2,213,542
Current assets
Debtors falling due after more than one year
15
147,240
147,240
Debtors falling due within one year
15
4,705,052
4,788,358
Cash at bank and in hand
830,377
1,318,977
5,682,669
6,254,575
Creditors: amounts falling due within one year
16
(4,001,167)
(4,839,869)
Net current assets
1,681,502
1,414,706
Total assets less current liabilities
3,857,860
3,628,248
Creditors: amounts falling due after more than one year
17
(654,494)
(716,043)
Net assets
3,203,366
2,912,205
Capital and reserves
Called up share capital
21
7,400
7,400
Revaluation reserve
150,270
150,270
Capital redemption reserve
3,700
3,700
Profit and loss reserves
3,041,996
2,750,835
Total equity
3,203,366
2,912,205
The financial statements were approved by the board of directors and authorised for issue on 21 December 2017 and are signed on its behalf by:
Scott N Hadden
Director
Company Registration No. SC141875
HADDEN CONSTRUCTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2015
7,400
150,270
3,700
2,298,173
2,459,543
Year ended 31 March 2016:
Profit and total comprehensive income for the year
-
-
-
625,462
625,462
Dividends
10
-
-
-
(172,800)
(172,800)
Balance at 31 March 2016
7,400
150,270
3,700
2,750,835
2,912,205
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
-
-
466,961
466,961
Dividends
10
-
-
-
(175,800)
(175,800)
Balance at 31 March 2017
7,400
150,270
3,700
3,041,996
3,203,366
HADDEN CONSTRUCTION LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2017
- 9 -
2017
2016
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
141,077
332,785
Interest paid
(31,050)
(23,518)
Corporate taxes paid
(167,794)
(130,409)
Net cash (outflow)/inflow from operating activities
(57,767)
178,858
Investing activities
Purchase of tangible fixed assets
(150,226)
(294,154)
Proceeds on disposal of tangible fixed assets
44,409
58,804
Interest received
24,769
30,293
Net cash used in investing activities
(81,048)
(205,057)
Financing activities
Repayment of bank loans
(65,886)
413,484
Payment of finance leases obligations
(58,367)
90,603
Dividends paid
(175,800)
(172,800)
Net cash (used in)/generated from financing activities
(300,053)
331,287
Net (decrease)/increase in cash and cash equivalents
(438,868)
305,088
Cash and cash equivalents at beginning of year
543,514
238,426
Cash and cash equivalents at end of year
104,646
543,514
Relating to:
Cash at bank and in hand
830,377
1,318,977
Bank overdrafts included in creditors payable within one year
(725,731)
(775,463)
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 10 -
1
Accounting policies
Company information

Hadden Construction Limited is a private company limited by shares incorporated in Scotland. The registered office is 1 Maiden Plain Place, Aberuthven, AUCHTERARDER, PH3 1HB.

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.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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

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

1.3
Tangible fixed assets

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

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:

Heritable property
nil
Plant and machinery
20%  per annum reducing balance
Fixtures, fittings and equipment
15%  per annum reducing balance
Computer equipment
33%  per annum reducing balance
Motor vehicles
25%  per annum reducing balance
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 11 -

The directors have not provided a charge for depreciation on heritable property as they consider that its value remains at least equal to the valuation supplied in May 2015 by Graham + Sibbald.

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
Fixed asset investments

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

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

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
Cash and cash equivalents

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.

1.7
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.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 12 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.8
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.

1.9
Taxation

The tax expense represents the sum of the tax currently payable.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 13 -
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.

1.10
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
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.

1.13
Government grants
Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 14 -
3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2017
2016
£
£
Turnover analysed by class of business
Sales
19,367,338
22,337,318
Fees receivable
24,835
39,831
Other income
2,011
-
19,394,184
22,377,149
2017
2016
£
£
Other significant revenue
Interest income
24,769
30,293
Grants received
43,413
13,103
2017
2016
£
£
Turnover analysed by geographical market
United Kingdom
19,394,184
22,377,149
4
Operating profit
2017
2016
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(43,413)
(13,103)
Fees payable to the company's auditor for the audit of the company's financial statements
8,300
8,450
Depreciation of owned tangible fixed assets
30,238
19,388
Depreciation of tangible fixed assets held under finance leases
97,172
105,295
Loss on disposal of tangible fixed assets
15,591
13,485
Operating lease charges
32,948
35,024
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 15 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2017
2016
Number
Number
Site workers
35
52
Office and management
27
25
62
77

Their aggregate remuneration comprised:

2017
2016
£
£
Wages and salaries
2,795,073
2,846,001
Social security costs
272,345
272,780
Pension costs
105,309
99,439
3,172,727
3,218,220
6
Directors' remuneration
2017
2016
£
£
Remuneration for qualifying services
284,124
288,130
Company pension contributions to defined contribution schemes
23,823
21,072
307,947
309,202

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2016 - 5).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2017
2016
£
£
Remuneration for qualifying services
80,978
80,353
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 16 -
7
Interest receivable and similar income
2017
2016
£
£
Interest income
Interest on bank deposits
7,291
13,621
Other interest income
17,478
16,672
Total income
24,769
30,293

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
7,291
13,621
8
Interest payable and similar expenses
2017
2016
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
21,622
15,548
Interest on finance leases and hire purchase contracts
9,428
7,970
31,050
23,518
9
Taxation
2017
2016
£
£
Current tax
UK corporation tax on profits for the current period
112,700
167,794
Adjustments in respect of prior periods
(4,699)
-
Total current tax
108,001
167,794
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
9
Taxation
(Continued)
- 17 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2017
2016
£
£
Profit before taxation
574,962
793,256
Expected tax charge based on the standard rate of corporation tax in the UK of 20.00% (2016: 20.00%)
114,992
158,651
Tax effect of expenses that are not deductible in determining taxable profit
-
1,078
Adjustments in respect of prior years
(4,699)
-
Depreciation on assets not qualifying for tax allowances
(2,292)
8,065
Taxation charge for the year
108,001
167,794
10
Dividends
2017
2016
£
£
Interim paid
175,800
172,800
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 18 -
11
Tangible fixed assets
Heritable property
Plant and machinery
Fixtures, fittings and equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2016
750,000
262,660
49,596
76,598
648,703
1,787,557
Additions
-
16,203
-
20,589
113,434
150,226
Disposals
-
-
-
-
(139,203)
(139,203)
At 31 March 2017
750,000
278,863
49,596
97,187
622,934
1,798,580
Depreciation and impairment
At 1 April 2016
-
241,096
31,209
58,689
285,023
616,017
Depreciation charged in the year
-
7,553
2,758
12,820
104,279
127,410
Eliminated in respect of disposals
-
-
-
-
(79,205)
(79,205)
At 31 March 2017
-
248,649
33,967
71,509
310,097
664,222
Carrying amount
At 31 March 2017
750,000
30,214
15,629
25,678
312,837
1,134,358
At 31 March 2016
750,000
21,564
18,388
17,909
363,681
1,171,542
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
11
Tangible fixed assets
(Continued)
- 19 -

The carrying value of land and buildings comprises:

2017
2016
£
£
Freehold
627,457
627,457

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2017
2016
£
£
Motor vehicles
291,517
315,884
Depreciation charge for the year in respect of leased assets
97,172
105,295

Freehold land and buildings with a carrying amount of £750,000 (2016 - £750,000) have 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.

A revaluation of the freehold property, on the basis of open market value, was undertaken on 21 May 2015 by Graham + Sibbald, Chartered Surveyors, resulting in a surplus of £18,055. This surplus was incorporated into the financial statements. No further addition to the revaluation was considered appropriate in the year under review. No provision has been made in the accounts for the liability to corporation tax that would arise if the property was disposed of at the revalued amount. Land valued at £50,000 is included within land and buildings.

12
Fixed asset investments
2017
2016
Notes
£
£
Investments in associates
13
1,042,000
1,042,000
13
Associates

Details of the company's associates at 31 March 2017 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Coalsnaughton NHT 2012 LLP
Scotland
The development of mid market rental cost housing under the National Housing Trust Initiative
Members' capital
100.00
100.00
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 20 -
14
Financial instruments
2017
2016
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,539,470
2,359,567
Carrying amount of financial liabilities
Measured at amortised cost
4,397,794
5,247,176
Financial assets pledged as collateral

The long-term loans are secured by a bond and floating charge over the assets of the company and a standard security over land southeast of A824 at Maidenplain House, Aberuthven and over Rawes Farm Steading, Longforgan.

15
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
592,494
1,945,067
Gross amounts due from contract customers
3,296,645
2,481,681
Amounts owed by undertakings in which the company has a participating interest
208,400
208,400
Other debtors
591,336
148,377
Prepayments and accrued income
16,177
4,833
4,705,052
4,788,358
2017
2016
Amounts falling due after more than one year:
£
£
Gross amounts due from contract customers
147,240
147,240
Total debtors
4,852,292
4,935,598

Three plots at the Longforgan development were sold under a Shared Equity Scheme and the balance due will be settled with a bullet payment on maturity.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 21 -
16
Creditors: amounts falling due within one year
2017
2016
Notes
£
£
Bank loans and overdrafts
18
791,617
839,463
Obligations under finance leases
19
111,429
176,019
Trade creditors
444,262
818,512
Corporation tax
108,001
167,794
Other taxation and social security
149,866
140,942
Other creditors
832
689
Accruals and deferred income
2,395,160
2,696,450
4,001,167
4,839,869
17
Creditors: amounts falling due after more than one year
2017
2016
Notes
£
£
Bank loans and overdrafts
18
586,212
653,984
Obligations under finance leases
19
68,282
62,059
654,494
716,043
Amounts included above which fall due after five years are as follows:
Payable by instalments
388,552
397,984
18
Loans and overdrafts
2017
2016
£
£
Bank loans
652,098
717,984
Bank overdrafts
725,731
775,463
1,377,829
1,493,447
Payable within one year
791,617
839,463
Payable after one year
586,212
653,984

The long-term loans are secured by a bond and floating charge over the assets of the company and a standard security over land southeast of A824 at Maindenplain House, Aberuthven and over Rawes Farm Steading, Longforgan.

The bank loan is due to expire on 30 September 2025 and carries an interest rate of 3.2155% per annum.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 22 -
19
Finance lease obligations
2017
2016
Future minimum lease payments due under finance leases:
£
£
Within one year
111,429
62,059
In two to five years
68,282
176,019
179,711
238,078

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Retirement benefit schemes
2017
2016
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
105,309
99,439

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.

21
Share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
7,400 Ordinary shares of £1 each
7,400
7,400
22
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2017
2016
£
£
Within one year
18,912
34,197
Between two and five years
17,367
74,678
36,279
108,875
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 23 -
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2017
2016
£
£
Aggregate compensation
379,649
309,202
Transactions with related parties

Arch Homes Ltd, a company controlled by two of the directors, was granted a loan facility of £2,713 (2016: £3,050) which remains outstanding at the end of the year.

 

Hadden Construction Limited made payments totalling £500,000 on behalf of Hadden Construction Holdings Limited, a company controlled by two of the directors. The balance of £510,225 (2016: £10,225) remains outstanding at the year end.

 

Hadden Construction Limited is a designated partner in Coalsnaughton NHT 2012 LLP in which it holds an equity investment amounting to £1,042,000 along with a long term loan to the partnership of £220,935. Coalsnaughton NHT 2012 LLP is due to make interest payments on the loan of £16,672 for the current year. The balance remaining outstanding at the year end is £24,994 (2016: £28,384).

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 24 -
24
Directors' transactions

Dividends totalling £175,800 (2016 - £172,800) were paid in the year in respect of shares held by the company's directors.

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening Balance
Amounts Advanced
Interest Charged
Amounts Repaid
Closing Balance
£
£
£
£
£
  Craig J W Armit -
-
10,000
-
-
-
10,000
10,000
-
-
-
10,000

The foregoing advance is included among Other debtors, is interest free and is repayable at call.

25
Controlling party

The company is controlled by Scott N Hadden, director and Ronald M Horne, director who own all the issued share capital between them.

26
Cash generated from operations
2017
2016
£
£
Profit for the year after tax
466,961
625,462
Adjustments for:
Taxation charged
108,001
167,794
Finance costs
31,050
23,518
Investment income
(24,769)
(30,293)
Loss on disposal of tangible fixed assets
15,591
13,485
Depreciation and impairment of tangible fixed assets
127,410
124,683
Movements in working capital:
(Increase) in debtors
(6,211)
(1,291,143)
(Decrease)/increase in creditors
(576,956)
699,279
Cash generated from operations
141,077
332,785
2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300SC1418752016-04-012017-03-31SC141875bus:Director12016-04-012017-03-31SC141875bus:Director22016-04-012017-03-31SC141875bus:Director32016-04-012017-03-31SC141875bus:CompanySecretaryDirector12016-04-012017-03-31SC141875bus:Director42016-04-012017-03-31SC141875bus:Director52016-04-012017-03-31SC141875bus:Director62016-04-012017-03-31SC141875bus:RegisteredOffice2016-04-012017-03-31SC141875bus:Agent12016-04-012017-03-31SC1418752017-03-31SC1418752015-04-012016-03-31SC1418752016-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-31SC141875core:PlantMachinery2017-03-31SC141875core:FurnitureFittings2017-03-31SC141875core:ComputerEquipment2017-03-31SC141875core:MotorVehicles2017-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2016-03-31SC141875core:PlantMachinery2016-03-31SC141875core:FurnitureFittings2016-03-31SC141875core:ComputerEquipment2016-03-31SC141875core:MotorVehicles2016-03-31SC141875core:Non-currentFinancialInstrumentscore:AfterOneYear2017-03-31SC141875core:Non-currentFinancialInstrumentscore:AfterOneYear2016-03-31SC141875core:CurrentFinancialInstruments2017-03-31SC141875core:CurrentFinancialInstruments2016-03-31SC141875core:Non-currentFinancialInstruments2017-03-31SC141875core:Non-currentFinancialInstruments2016-03-31SC141875core:ShareCapital2017-03-31SC141875core:ShareCapital2016-03-31SC141875core:RevaluationReserve2017-03-31SC141875core:RevaluationReserve2016-03-31SC141875core:CapitalRedemptionReserve2017-03-31SC141875core:CapitalRedemptionReserve2016-03-31SC141875core:RetainedEarningsAccumulatedLosses2017-03-31SC141875core:RetainedEarningsAccumulatedLosses2016-03-31SC141875core:ShareCapitalcore:RestatedAmount2015-03-31SC141875core:RevaluationReservecore:RestatedAmount2015-03-31SC141875core:CapitalRedemptionReservecore:RestatedAmount2015-03-31SC141875core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-31SC141875core:RestatedAmount2015-03-31SC141875core:RetainedEarningsAccumulatedLosses2015-04-012016-03-31SC14187512016-04-012017-03-31SC14187512015-04-012016-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2016-04-012017-03-31SC141875core:PlantMachinery2016-04-012017-03-31SC141875core:FurnitureFittings2016-04-012017-03-31SC141875core:ComputerEquipment2016-04-012017-03-31SC141875core:MotorVehicles2016-04-012017-03-31SC141875core:OwnedAssets2016-04-012017-03-31SC141875core:OwnedAssets2015-04-012016-03-31SC141875core:LeasedAssets2016-04-012017-03-31SC141875core:LeasedAssets2015-04-012016-03-31SC141875core:UKTax2016-04-012017-03-31SC141875core:UKTax2015-04-012016-03-31SC14187522016-04-012017-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2016-03-31SC141875core:PlantMachinery2016-03-31SC141875core:FurnitureFittings2016-03-31SC141875core:ComputerEquipment2016-03-31SC141875core:MotorVehicles2016-03-31SC1418752016-03-31SC141875core:Associate12016-04-012017-03-31SC141875core:Associate112016-04-012017-03-31SC141875core:Associate122016-04-012017-03-31SC141875core:WithinOneYear2017-03-31SC141875core:WithinOneYear2016-03-31SC141875core:BetweenTwoFiveYears2017-03-31SC141875core:BetweenTwoFiveYears2016-03-31SC141875bus:PrivateLimitedCompanyLtd2016-04-012017-03-31SC141875bus:FRS1022016-04-012017-03-31SC141875bus:Audited2016-04-012017-03-31SC141875bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP