DEBACH_ENTERPRISES_LIMITE - Accounts


DEBACH ENTERPRISES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
Company Registration No. 01515295 (England and Wales)
DEBACH ENTERPRISES LIMITED
COMPANY INFORMATION
Directors
Mr W J Kemball
Mrs E J Kemball
Mrs J E Kemball
Secretary
Mrs J E Kemball
Company number
01515295
Registered office
Debach Enterprises Limited
Bluestem Road
Ransomes Europark
Ipswich
Suffolk
IP3 9RR
Auditor
David Roberton & Co
84 Whiting Street
Bury St Edmunds
Suffolk
IP33 1NZ
DEBACH ENTERPRISES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Income statement
8
Statement of financial position
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 27
DEBACH ENTERPRISES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2017
- 1 -

The directors present the strategic report for the year ended 30 June 2017.

Fair review of the business

 

The results clearly demonstrate that the evolving Business Strategy started in 2011, is continuing to deliver the management targets set by the Directors. The long term plans to invest in IT, up-skilling people and process improvements are continuing to create profits and better cost controls in the business. The profit targets set at the outset of this financial year were achieved; although they appear lower, last year’s results had an extraordinary sale of Palletforce shares of £67,686 .

As previously explained in July 2015 we took full ownership of our Clopton site as part of the acquisition of the assets and trade of Debtrac, a business previously owned by two company directors. This acquisition has significantly increased our land and buildings value, and it has also enabled us to take total control of all the operations and developments across both operating locations. Consideration for the acquisition was given in the form of preference shares, which will be redeemed over time but not to the detriment of the Company’s own performance.

As last year, if we had chosen to comply with all the accounting elements of FRS102 then the preference shares would have been discounted using a market rate of interest, which would then have to be charged each year against profits in order to unwind the liability. Given that the shares carry a nil coupon rate; therefore no interest can be accrued or pursued on the balance regardless of time, it is felt by the directors that such a charge would be misleading in the accounts, as it would give a negative impression of the interest bearing commitments of the Company.

The Directors understand that this decision and its subsequent FRS102 non-compliance, has resulted in a qualified audit report, however this treatment better reflects the commercial performance and position of the Company going forwards. Full explanation is offered throughout the accounts to address this point.

The company has an excellent relationship with its bankers and the Directors are confident, and have received indications, that the current banking facilities will be renewed as usual, and they will be sufficient for the Company’s working capital requirements during the forthcoming year. The Company’s main site at Ipswich was valued by the bank in November 2012 at £13.5m, however, the Directors decided to continue to carry this site at cost within the statement of financial position.

Our warehousing contracts at both main sites continued to expand through better space utilisation and resource planning. Over this period of improved warehousing activity, the scheduled programme of site maintenance has continued. Transport services have been further streamlined over the past year to better reflect our core customers needs and by the investment in more flexible operating systems and reducing our administrative burden.

During the year we supported a number of charities including the Suffolk Community Foundation and the Suffolk Agricultural Association, as well as supporting other local community groups, charities, clubs and sporting individuals through sponsorship.

Staffing levels remained consistent during the year with any movements related to retirements or standard attrition % levels for the business. The company also continued to reduce its carbon impact by its continuing replacement policies of engined vehicles, more sophisticated recycling and better longer-term purchasing policies for items relating to energy consumption. In particular, moving towards more sustainable solutions to lighting large areas as an on-going project.

The Directors continue to be confident of the prospects of the business and with the statement of financial position being further strengthened and profits on target, the business is well placed to continue to grow as market conditions improve.

DEBACH ENTERPRISES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 2 -
Principal risks and uncertainties

 

The Directors continually review the business environment to identify any new significant risks to the business, along with any significant changes to existing risks, and will take action where appropriate to respond to any changes.

There are continuing issues with driver recruitment and retention, due to ageing driver workforce profiles across the industry and low numbers of new younger drivers and the Brexit decision may have an adverse effect on the supply of European labour in the driving sector in the medium term. Fuel costs for contracts are still planned according to predicted patterns.

Financial Risk Management Objectives and Policies

The principal financial risk is of customer insolvency, though due diligence checks are undertaken on all new clients and contracted terms and conditions are adhered to robustly.

Credit Risk

The principal credit risk arises from the company’s trade debtors, particularly in the transport services area. All new clients are checked regarding their credit worthiness, in advance of contracts starting and all payment terms are carefully monitored. The trading terms for warehousing customers allow lien arrangements to be in place with their goods in store, so risk is further reduced. There are robust processes in place to manage credit control in a timely manner. During the year the business has had no significant bad debts.

Liquidity Risk

The business monitors cash flow on a daily basis and prepares monthly cashflow projections for the consideration of senior management to ensure sufficient liquidity is available to meet foreseeable needs.

Key performance indicators

 

The main financial key performance indicators monitored by the Company are:

                        2017        2016

Turnover (£)                    7,463,443    7,412,435

Gross profit (£)                    2,330,105    2,336,216

Gross profit margin (%)                31.2%        31.5%

Operating profit (£)                437,439        512,606

On behalf of the board

Mrs E J Kemball
Director
4 January 2018
DEBACH ENTERPRISES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2017
- 3 -

The directors present their annual report and financial statements for the year ended 30 June 2017.

Principal activities

The principal activity of the company continued to be that of the provision of third party warehousing and handling facilities, stock control functions, distribution and associated logistics services.

Directors

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

Mr W J Kemball
Mrs E J Kemball
Mrs J E Kemball
Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Auditor

David Roberton & Co were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

On behalf of the board
Mrs E J Kemball
Director
4 January 2018
DEBACH ENTERPRISES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 JUNE 2017
- 4 -

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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     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.

DEBACH ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DEBACH ENTERPRISES LIMITED
- 5 -

Qualified opinion on financial statements

We have audited the financial statements of Debach Enterprises Limited (the 'company') for the year ended 30 June 2017 which comprise the Income Statement, the Statement of Comprehensive Income, the Statement Of Financial Position, the Statement of Changes in Equity, the Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the basis for opinion, the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 June 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.

Basis for qualified opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Included in the creditors shown on the statement of financial position is an amount of £2,890,939 relating to preference shares issued in the year ended 30th June 2016 with a 0% coupon rate. In our opinion the Company should have discounted this liability to its present value in accordance with the requirements of Financial Reporting Standard 102 by separating out the equity and debt elements of the preference shares and charging interest to the profit and loss account to unwind the liability over the repayment term. Accordingly, creditors should be reduced by £1,065,318 and equity should increase by the same amount and profit for the year should be reduced by £74,426.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

DEBACH ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DEBACH ENTERPRISES LIMITED
- 6 -

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions 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.

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.

Responsibilities of directors

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, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

DEBACH ENTERPRISES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DEBACH ENTERPRISES LIMITED
- 7 -
Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

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.

S J Cook MA FCA (Senior Statutory Auditor)
for and on behalf of David Roberton & Co
29 January 2018
Chartered Accountants
Statutory Auditor
84 Whiting Street
Bury St Edmunds
Suffolk
IP33 1NZ
DEBACH ENTERPRISES LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 30 JUNE 2017
- 8 -
2017
2016
Notes
£
£
Revenue
2
7,463,443
7,412,435
Cost of sales
(5,133,338)
(5,076,219)
Gross profit
2,330,105
2,336,216
Administrative expenses
(1,892,666)
(1,891,296)
Other operating income
-
67,686
Operating profit
3
437,439
512,606
Investment income
6
49
347
Finance costs
7
(44,537)
(42,029)
Profit before taxation
392,951
470,924
Tax on profit
8
(97,576)
(146,045)
Profit for the financial year
295,375
324,879

The Income Statement has been prepared on the basis that all operations are continuing operations.

There was no other comprehensive income for 2017 (2016: £NIL).
DEBACH ENTERPRISES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 JUNE 2017
30 June 2017
- 9 -
2017
2016
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
9
9,705,219
9,950,498
Current assets
Inventories
11
33,176
47,462
Trade and other receivables
12
1,798,896
1,730,748
Cash and cash equivalents
487,740
346,342
2,319,812
2,124,552
Current liabilities
13
(1,585,116)
(1,469,391)
Net current assets
734,696
655,161
Total assets less current liabilities
10,439,915
10,605,659
Non-current liabilities
14
(3,491,821)
(3,958,306)
Provisions for liabilities
17
(150,654)
(145,288)
Net assets
6,797,440
6,502,065
Equity
Called up share capital
20
260,000
260,000
Retained earnings
6,537,440
6,242,065
Total equity
6,797,440
6,502,065
The financial statements were approved by the board of directors and authorised for issue on 4 January 2018 and are signed on its behalf by:
Mrs E J Kemball
Director
Company Registration No. 01515295
DEBACH ENTERPRISES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2017
- 10 -
Share capital
Retained earnings
Total
£
£
£
Balance at 1 July 2015
260,000
5,917,186
6,177,186
Year ended 30 June 2016:
Profit and total comprehensive income for the year
-
324,879
324,879
Balance at 30 June 2016
260,000
6,242,065
6,502,065
Year ended 30 June 2017:
Profit and total comprehensive income for the year
-
295,375
295,375
Balance at 30 June 2017
260,000
6,537,440
6,797,440
DEBACH ENTERPRISES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2017
- 11 -
2017
2016
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
1,039,083
1,233,231
Interest paid
(44,537)
(42,029)
Income taxes paid
(29,192)
(22,088)
Net cash inflow from operating activities
965,354
1,169,114
Investing activities
Purchase of property, plant and equipment
(388,806)
(4,657,540)
Proceeds on disposal of property, plant and equipment
46,013
87,391
Proceeds on disposal of fixed asset investments
-
16,203
Interest received
49
347
Net cash used in investing activities
(342,744)
(4,553,599)
Financing activities
Repayment/issue of preference shares
(260,000)
3,150,939
Repayment of bank loans
(127,350)
(132,322)
Payment of finance leases obligations
(93,862)
252,437
Net cash (used in)/generated from financing activities
(481,212)
3,271,054
Net increase/(decrease) in cash and cash equivalents
141,398
(113,431)
Cash and cash equivalents at beginning of year
346,342
459,773
Cash and cash equivalents at end of year
487,740
346,342
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
- 12 -
1
Accounting policies
Company information

Debach Enterprises Limited is a private company limited by shares incorporated in England and Wales. The registered office is Debach Enterprises Limited, Bluestem Road, Ransomes Europark, Ipswich, Suffolk, IP3 9RR.

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

1.2
Going concern

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.

1.3
Revenue

Revenue 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. The following criteria must also be met before turnover is recognised:

 

Haulage

 

Turnover is recognised once a delivery has been completed and proof of delivery is obtained.

 

Warehousing and handling

 

Turnover is recognised based on the period when services are provided and is invoiced monthly in arrears.

1.4
Property, plant and equipment

Property, plant and equipment 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:

Freehold land and buildings
2% straight line
Plant and equipment
16.7% straight line
Fixtures and fittings
20% straight line
Computers
25% straight line
Motor vehicles
16.7 - 20% straight line

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.

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 13 -
1.5
Impairment of non-current 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more that 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position 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.

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 14 -
Basic financial assets

Basic financial assets, which include trade and other receivables 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.

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.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
Taxation

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

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 16 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
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 non-current 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.

1.13
Retirement benefits

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays a fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

 

The contributions are recognised as an expense in the Income statement when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately form the Company in independently administered funds.

1.14
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 statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 17 -

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.

1.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

 

Provisions are charged as an expense to the Income statement in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of financial position date of expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

 

When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

1.16

Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that effect the amounts reported for assets and liabilities, as at the statement of financial position date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. The following items is the key judgement that has had the most significant effect on amount recognised in the financial statements.

 

Treatment of preference shares

 

Had the directors chosen to calculate the present value of the preference share liability than a discount rate based on market information for that of a similar financial instrument would have been used.

 

Given that no such interest has been accrued nor can be charged on the liability, it is the opinion of the directors that such a charge would not reflect the true nature of the transaction, as no such acquisition would have taken place had it been funded by such a significant borrowing accruing a market rate of interest.

 

This decision not to discount the liability has no bearing on either the operating profit, the number of preference shares remaining or the level of distributable reserves at the year end.

2
Revenue

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

2017
2016
£
£
Revenue analysed by class of business
United Kingdom
7,463,443
7,412,435
2017
2016
£
£
Other significant revenue
Interest income
49
347
Other operating income
-
67,686
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
2
Revenue
(Continued)
- 18 -

In 2016, Other operating income was the result of the sale of Palletforce shares.

3
Operating profit
2017
2016
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
8,500
19,250
Depreciation of owned property, plant and equipment
313,955
385,912
Depreciation of property, plant and equipment held under finance leases
305,687
230,526
Profit on disposal of property, plant and equipment
(31,570)
(49,651)
Operating lease charges
8,125
5,224
4
Directors' remuneration
2017
2016
£
£
Remuneration for qualifying services
84,165
82,166
Company pension contributions to defined contribution schemes
376
374
84,541
82,540

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2016 - 1).

5
Employees

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

2017
2016
Number
Number
Number of staff
78
83

Their aggregate remuneration comprised:

2017
2016
£
£
Wages and salaries
2,161,816
2,165,308
Social security costs
200,888
190,454
Pension costs
17,643
17,014
2,380,347
2,372,776
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 19 -
6
Investment income
2017
2016
£
£
Interest income
Interest on bank deposits
49
347

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
49
347
7
Finance costs
2017
2016
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
6,966
12,346
Interest on finance leases and hire purchase contracts
37,571
29,683
44,537
42,029
8
Taxation
2017
2016
£
£
Current tax
UK corporation tax on profits for the current period
92,210
29,192
Adjustments in respect of prior periods
-
(235)
Total current tax
92,210
28,957
Deferred tax
Origination and reversal of timing differences
5,366
117,088
Total tax charge
97,576
146,045
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
8
Taxation
(Continued)
- 20 -

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
392,951
470,924
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2016: 20.00%)
74,661
94,185
Tax effect of expenses that are not deductible in determining taxable profit
5,038
6,711
Tax effect of income not taxable in determining taxable profit
-
(13,537)
Gains not taxable
-
7,184
Tax effect of utilisation of tax losses not previously recognised
(3,857)
-
Effect of change in corporation tax rate
(3,567)
-
Permanent capital allowances in excess of depreciation
-
51,502
Other permanent differences
25,301
-
Taxation charge for the year
97,576
146,045
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 21 -
9
Property, plant and equipment
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2016
9,825,579
2,189,446
176,081
466,050
3,130,275
15,787,431
Additions
67,311
80,972
1,726
18,823
219,974
388,806
Disposals
-
-
-
-
(239,806)
(239,806)
At 30 June 2017
9,892,890
2,270,418
177,807
484,873
3,110,443
15,936,431
Depreciation and impairment
At 1 July 2016
1,274,727
1,993,246
148,357
391,690
2,028,913
5,836,933
Depreciation charged in the year
179,553
57,387
8,418
31,332
342,952
619,642
Eliminated in respect of disposals
-
-
-
-
(225,363)
(225,363)
At 30 June 2017
1,454,280
2,050,633
156,775
423,022
2,146,502
6,231,212
Carrying amount
At 30 June 2017
8,438,610
219,785
21,032
61,851
963,941
9,705,219
At 30 June 2016
8,550,852
196,200
27,724
74,360
1,101,362
9,950,498
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
9
Property, plant and equipment
(Continued)
- 22 -

The carrying value of land and buildings comprises:

2017
2016
£
£
Freehold
8,438,610
8,550,852

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
£
£
Plant and equipment
93,480
95,051
Motor vehicles
814,320
845,464
907,800
940,515
Depreciation charge for the year in respect of leased assets
305,687
230,526
10
Financial instruments
2017
2016
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,293,318
1,219,086
Carrying amount of financial liabilities
Measured at amortised cost
4,811,876
5,275,771
11
Inventories
2017
2016
£
£
Raw materials and consumables
15,526
29,812
Finished goods and goods for resale
17,650
17,650
33,176
47,462
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 23 -
12
Trade and other receivables
2017
2016
Amounts falling due within one year:
£
£
Trade receivables
1,220,957
1,173,897
Amounts due from related parties
67,036
45,189
Prepayments and accrued income
510,903
511,662
1,798,896
1,730,748
13
Current liabilities
2017
2016
Notes
£
£
Bank loans and overdrafts
15
85,305
126,583
Obligations under finance leases
16
292,654
266,103
Other borrowings
15
60,000
60,000
Trade payables
744,864
748,545
Amounts due to related parties
10,904
23,581
Corporation tax
92,210
29,192
Other taxation and social security
172,851
122,734
Other payables
69,584
42,736
Accruals and deferred income
56,744
49,917
1,585,116
1,469,391
14
Non-current liabilities
2017
2016
Notes
£
£
Bank loans and overdrafts
15
167,698
253,770
Obligations under finance leases
16
493,185
613,597
Other borrowings
15
2,830,938
3,090,939
3,491,821
3,958,306
Amounts included above which fall due after five years are as follows:
Payable by instalments
80,472
168,852
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 24 -
15
Borrowings
2017
2016
£
£
Bank loans
253,003
380,353
Preference shares
2,890,938
3,150,939
3,143,941
3,531,292
Payable within one year
145,305
186,583
Payable after one year
2,998,636
3,344,709

Bank loans and overdrafts are secured over the Company's freehold property.

16
Finance lease obligations
2017
2016
Future minimum lease payments due under finance leases:
£
£
Within one year
292,654
266,103
In two to five years
493,185
613,597
785,839
879,700

Finance lease obligations are secured over the assets to which they relate.

 

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 6 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

17
Provisions for liabilities
2017
2016
Notes
£
£
Deferred tax liabilities
18
150,654
145,288
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 25 -
18
Deferred taxation

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

Liabilities
Liabilities
2017
2016
Balances:
£
£
Accelerated capital allowances
150,654
168,594
Tax losses
-
(23,306)
150,654
145,288
2017
Movements in the year:
£
Liability at 1 July 2016
145,288
Other
5,366
Liability at 30 June 2017
150,654

 

19
Retirement benefit schemes
2017
2016
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
17,643
17,014

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.

DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 26 -
20
Share capital
2017
2016
£
£
Ordinary share capital
Authorised
260,000 Ordinary shares of £1 each
260,000
260,000
Issued and fully paid
260,000 Ordinary shares of £1 each
260,000
260,000
260,000
260,000
Issued and fully paid
2,890,939 Preference shares of £1 each
2,890,939
3,150,939

During the year 30 June 2016, the company issued 3,150,939 preference shares with a nominal value of £1 and a nil coupon rate. These were issued as consideration for the acquisition of the trade and assets of Debtrac. During the year, 260,000 were redeemed leaving a total outstanding of 2,890,939.

 

Under the accounting requirement of FRS102 the preference shares should have been discounted using a market rate of interest, recognising a proportion of the shares as equity and charging interest in the profit and loss account to unwind the liability. The directors are of the opinion that such a charge would be detrimental to the overall look of the result for the year given that no such interest has accrued on the liability.

21
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
9,582
12,679
Between two and five years
21,861
33,422
31,443
46,101
DEBACH ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 27 -
22
Cash generated from operations
2017
2016
£
£
Profit for the year after tax
295,375
324,879
Adjustments for:
Taxation charged
97,576
146,045
Finance costs
44,537
42,029
Investment income
(49)
(347)
Gain on disposal of property, plant and equipment
(31,570)
(49,651)
Depreciation and impairment of property, plant and equipment
619,642
616,438
Movements in working capital:
Decrease/(increase) in inventories
14,286
(32,513)
(Increase)/decrease in trade and other receivables
(68,148)
253,023
Increase/(decrease) in trade and other payables
67,434
(66,672)
Cash generated from operations
1,039,083
1,233,231
2017-06-302016-07-01falseCCH SoftwareCCH Accounts Production 2017.400015152952016-07-012017-06-3001515295bus:Director12016-07-012017-06-3001515295bus:Director22016-07-012017-06-3001515295bus:CompanySecretaryDirector12016-07-012017-06-3001515295bus:CompanySecretary12016-07-012017-06-3001515295bus:RegisteredOffice2016-07-012017-06-30015152952017-06-30015152952015-07-012016-06-30015152952016-06-3001515295core:LandBuildingscore:OwnedOrFreeholdAssets2017-06-3001515295core:PlantMachinery2017-06-3001515295core:FurnitureFittings2017-06-3001515295core:ComputerEquipment2017-06-3001515295core:MotorVehicles2017-06-3001515295core:LandBuildingscore:OwnedOrFreeholdAssets2016-06-3001515295core:PlantMachinery2016-06-3001515295core:FurnitureFittings2016-06-3001515295core:ComputerEquipment2016-06-3001515295core:MotorVehicles2016-06-3001515295core:CurrentFinancialInstruments2017-06-3001515295core:CurrentFinancialInstruments2016-06-3001515295core:Non-currentFinancialInstruments2017-06-3001515295core:Non-currentFinancialInstruments2016-06-3001515295core:ShareCapital2017-06-3001515295core:ShareCapital2016-06-3001515295core:RetainedEarningsAccumulatedLosses2017-06-3001515295core:RetainedEarningsAccumulatedLosses2016-06-3001515295core:ShareCapitalcore:RestatedAmount2015-06-3001515295core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-06-3001515295core:RestatedAmount2015-06-3001515295core:ShareCapitalOrdinaryShares2017-06-3001515295core:ShareCapitalOrdinaryShares2016-06-3001515295bus:AllPreferenceShares2015-07-012016-06-300151529512016-07-012017-06-300151529512015-07-012016-06-3001515295core:LandBuildingscore:OwnedOrFreeholdAssets2016-07-012017-06-3001515295core:PlantMachinery2016-07-012017-06-3001515295core:FurnitureFittings2016-07-012017-06-3001515295core:ComputerEquipment2016-07-012017-06-3001515295core:MotorVehicles2016-07-012017-06-3001515295core:OwnedAssets2016-07-012017-06-3001515295core:OwnedAssets2015-07-012016-06-3001515295core:LeasedAssets2016-07-012017-06-3001515295core:LeasedAssets2015-07-012016-06-3001515295core:UKTax2016-07-012017-06-3001515295core:UKTax2015-07-012016-06-300151529522016-07-012017-06-3001515295core:LandBuildingscore:OwnedOrFreeholdAssets2016-06-3001515295core:PlantMachinery2016-06-3001515295core:FurnitureFittings2016-06-3001515295core:ComputerEquipment2016-06-3001515295core:MotorVehicles2016-06-30015152952016-06-3001515295core:WithinOneYear2017-06-3001515295core:WithinOneYear2016-06-3001515295core:BetweenTwoFiveYears2017-06-3001515295core:BetweenTwoFiveYears2016-06-3001515295bus:OrdinaryShareClass12016-07-012017-06-3001515295bus:OrdinaryShareClass12017-06-3001515295bus:PrivateLimitedCompanyLtd2016-07-012017-06-3001515295bus:FRS1022016-07-012017-06-3001515295bus:Audited2016-07-012017-06-3001515295bus:FullAccounts2016-07-012017-06-30xbrli:purexbrli:sharesiso4217:GBP