S.R.K. Scaffolding Limited - Period Ending 2017-05-31


S.R.K. Scaffolding Limited 04072540 false 2016-06-01 2017-05-31 2017-05-31 The principal activity of the company is that of the supply of scaffolding services Digita Accounts Production Advanced 6.20.8420.0 Software true 04072540 2016-06-01 2017-05-31 04072540 2017-05-31 04072540 bus:CompanySecretaryDirector1 1 2017-05-31 04072540 bus:Director2 1 2017-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity 2017-05-31 04072540 core:RetainedEarningsAccumulatedLosses 2017-05-31 04072540 core:ShareCapital 2017-05-31 04072540 core:CurrentFinancialInstruments 2017-05-31 04072540 core:CurrentFinancialInstruments core:WithinOneYear 2017-05-31 04072540 core:Non-currentFinancialInstruments 2017-05-31 04072540 core:Non-currentFinancialInstruments core:AfterOneYear 2017-05-31 04072540 core:FurnitureFittingsToolsEquipment 2017-05-31 04072540 core:MotorVehicles 2017-05-31 04072540 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2017-05-31 04072540 core:OtherPropertyPlantEquipment 2017-05-31 04072540 core:PlantMachinery 2017-05-31 04072540 bus:SmallEntities 2016-06-01 2017-05-31 04072540 bus:AuditExemptWithAccountantsReport 2016-06-01 2017-05-31 04072540 bus:FullAccounts 2016-06-01 2017-05-31 04072540 bus:RegisteredOffice 2016-06-01 2017-05-31 04072540 bus:CompanySecretaryDirector1 2016-06-01 2017-05-31 04072540 bus:CompanySecretaryDirector1 1 2016-06-01 2017-05-31 04072540 bus:Director2 2016-06-01 2017-05-31 04072540 bus:Director2 1 2016-06-01 2017-05-31 04072540 bus:PrivateLimitedCompanyLtd 2016-06-01 2017-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity 2016-06-01 2017-05-31 04072540 core:RetainedEarningsAccumulatedLosses 2016-06-01 2017-05-31 04072540 core:ShareCapital 2016-06-01 2017-05-31 04072540 core:ComputerEquipment 2016-06-01 2017-05-31 04072540 core:FurnitureFittingsToolsEquipment 2016-06-01 2017-05-31 04072540 core:LeaseholdImprovements 2016-06-01 2017-05-31 04072540 core:MotorVehicles 2016-06-01 2017-05-31 04072540 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2016-06-01 2017-05-31 04072540 core:OtherPropertyPlantEquipment 2016-06-01 2017-05-31 04072540 core:PlantMachinery 2016-06-01 2017-05-31 04072540 core:OtherRelatedParties 2016-06-01 2017-05-31 04072540 countries:AllCountries 2016-06-01 2017-05-31 04072540 2016-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity 2016-05-31 04072540 core:RetainedEarningsAccumulatedLosses 2016-05-31 04072540 core:ShareCapital 2016-05-31 04072540 core:FurnitureFittingsToolsEquipment 2016-05-31 04072540 core:MotorVehicles 2016-05-31 04072540 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2016-05-31 04072540 core:OtherPropertyPlantEquipment 2016-05-31 04072540 core:PlantMachinery 2016-05-31 04072540 2015-06-01 2016-05-31 04072540 2016-05-31 04072540 bus:CompanySecretaryDirector1 1 2016-05-31 04072540 bus:Director2 1 2016-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity core:RestatedAmount 2016-05-31 04072540 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2016-05-31 04072540 core:ShareCapital 2016-05-31 04072540 core:CurrentFinancialInstruments 2016-05-31 04072540 core:CurrentFinancialInstruments core:WithinOneYear 2016-05-31 04072540 core:Non-currentFinancialInstruments 2016-05-31 04072540 core:Non-currentFinancialInstruments core:AfterOneYear 2016-05-31 04072540 core:FurnitureFittingsToolsEquipment 2016-05-31 04072540 core:MotorVehicles 2016-05-31 04072540 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2016-05-31 04072540 core:OtherPropertyPlantEquipment 2016-05-31 04072540 core:PlantMachinery 2016-05-31 04072540 core:RestatedAmount 2016-05-31 04072540 bus:CompanySecretaryDirector1 1 2015-06-01 2016-05-31 04072540 bus:Director2 1 2015-06-01 2016-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity 2015-06-01 2016-05-31 04072540 core:RetainedEarningsAccumulatedLosses 2015-06-01 2016-05-31 04072540 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2015-06-01 2016-05-31 04072540 core:ShareCapital 2015-06-01 2016-05-31 04072540 2015-05-31 04072540 core:FurtherSpecificReserve2ComponentTotalEquity 2015-05-31 04072540 core:RetainedEarningsAccumulatedLosses 2015-05-31 04072540 core:ShareCapital 2015-05-31 iso4217:GBP xbrli:pure

Company registration number: 04072540

S.R.K. Scaffolding Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2017

 

S.R.K. Scaffolding Limited

Contents

Balance Sheet

1 to 2

Statement of Changes in Equity

3

Notes to the Financial Statements

4 to 14

 

S.R.K. Scaffolding Limited

(Registration number: 04072540)
Balance Sheet as at 31 May 2017

Note

2017
 £

(As restated)
2016
 £

Fixed assets

 

Tangible assets

4

1,411,803

1,246,145

Investment property

5

250,000

250,000

 

1,661,803

1,496,145

Current assets

 

Stocks

6

45,945

24,558

Debtors

7

1,005,229

861,354

Cash at bank and in hand

 

491,173

85,494

 

1,542,347

971,406

Creditors: Amounts falling due within one year

8

(1,191,845)

(1,058,479)

Net current assets/(liabilities)

 

350,502

(87,073)

Total assets less current liabilities

 

2,012,305

1,409,072

Creditors: Amounts falling due after more than one year

8

(480,411)

(377,802)

Provisions for liabilities

 

Deferred tax liabilities

 

(95,664)

(165,061)

Net assets

 

1,436,230

866,209

Capital and reserves

 

Called up share capital

30,000

30,000

Fair value reserve

 

11,937

11,937

Profit and loss reserve

1,394,293

824,272

Total equity

 

1,436,230

866,209

Page 1

 

S.R.K. Scaffolding Limited

(Registration number: 04072540)
Balance Sheet as at 31 May 2017

For the financial year ending 31 May 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.

Approved and authorised by the Board on 22 January 2018 and signed on its behalf by:
 


S R I Trott
Company secretary and director


R K Trott
Director

 

Page 2

 

S.R.K. Scaffolding Limited

Statement of Changes in Equity
for the Year Ended 31 May 2017

Share capital
£

Fair value reserve
£

Profit and loss reserve
£

Total
£

At 1 June 2016

30,000

11,937

824,272

866,209

Movement in year :

Profit for the year

-

-

690,021

690,021

Total comprehensive income

-

-

690,021

690,021

Dividends

-

-

(120,000)

(120,000)

Total movement for the year

-

-

570,021

570,021

At 31 May 2017

30,000

11,937

1,394,293

1,436,230

Share capital
£

Fair value reserve
£

Profit and loss reserve
£

Total
£

At 1 June 2015

30,000

-

765,815

795,815

Movement in year :

Profit for the year

-

-

290,394

290,394

Total comprehensive income

-

-

290,394

290,394

Dividends

-

-

(220,000)

(220,000)

Transfer of fair value adjustment

-

11,937

(11,937)

-

Total movement for the year

-

11,937

58,457

70,394

At 31 May 2016

30,000

11,937

824,272

866,209

Page 3

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

1

General information

The company is a private company limited by share capital incorporated in England and Wales.

The address of its registered office is:
Haywards Lane
Chelston
Wellington
Somerset
TA21 9PH

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. This is the first set of financial statements prepared under FRS 102 section 1A and the transitional adjustments made to the prior year as a result of this are shown within note 11.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Sterling (£).

Turnover recognition

Turnover comprises the fair value of the consideration received or receivable for the supply of scaffolding services, net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Page 4

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

Deferred tax is recognised on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Improvements to leasehold

10% on cost

Plant and machinery

10 - 25% on cost

Fixtures and fittings

20% on cost

Motor vehicles

25% on cost

Computer equipment

20% on cost

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by the directors. The directors use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Page 5

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of work in progress comprises all direct expenditure and an appropriate proportion of fixed and variable overheads that have been incurred in bringing the work in progress to its present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

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

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Page 6

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

Long term contracts

Profit on long term contracts is reflected in the profit and loss account by recording turnover and related costs as contract activity progresses. Turnover is calculated as a proportion of total contract value based on costs incurred to date compared to the total expected costs for that contract. Where it is considered that the outcome of a long term contract can be assessed with reasonable certainty before its conclusion, the prudently calculated attributable profit shall be recognised in the profit and loss account as the difference between the reported turnover and related costs for that contract. Income derived from variations on contracts is recognised only when the variation has been accepted by the customer. Full provision is made for losses on all contracts in the period in which they are first identified.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 66 (2016 - 67).

Page 7

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

4

Tangible assets

Improvements to leasehold
£

Plant and machinery
 £

Fixtures and fittings
£

Motor vehicles
 £

Computer equipment
£

Total
£

Cost or valuation

At 1 June 2016

214,793

2,477,968

29,946

673,891

42,310

3,438,908

Additions

157,989

202,762

570

255,712

2,265

619,298

Disposals

-

-

-

(133,746)

-

(133,746)

At 31 May 2017

372,782

2,680,730

30,516

795,857

44,575

3,924,460

Depreciation

At 1 June 2016

8,989

1,803,640

3,892

357,268

18,974

2,192,763

Charge for the year

21,372

278,569

7,286

133,911

5,699

446,837

Eliminated on disposal

-

-

-

(126,943)

-

(126,943)

At 31 May 2017

30,361

2,082,209

11,178

364,236

24,673

2,512,657

Carrying amount

At 31 May 2017

342,421

598,521

19,338

431,621

19,902

1,411,803

At 31 May 2016

205,804

674,328

26,054

316,623

23,336

1,246,145

Page 8

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

5

Investment properties

2017
 £

At 1 June 2016

250,000

The value of the investment property was assessed by the directors at 31 May 2017 as being equivalent to fair value. The basis of the valuation was open market value.

This class of asset has a current value of £250,000 (2016 - £250,000) and a carrying amount at historic cost of £238,063 (2016 - £238,063). The depreciation on this historical cost is £nil (2016 - £nil).

Deferred tax is accounted for on amounts credited and debited to the fair value reserve as detailed in the tax accounting policy.

6

Stocks

2017
£

2016
£

Work in progress

13,525

7,273

Other stocks

32,420

17,285

45,945

24,558

7

Debtors

2017
 £

2016
 £

Trade debtors

814,331

750,872

Other debtors

190,898

110,482

1,005,229

861,354

Page 9

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

8

Creditors

Note

2017
£

2016
£

Due within one year

 

Loans and borrowings

9

262,727

249,074

Trade creditors

 

311,253

198,035

Amounts owed to group undertakings

10

29,457

169,090

Taxation and social security

 

169,191

127,130

Corporation tax

 

181,771

68,424

Other creditors

 

237,446

246,726

 

1,191,845

1,058,479

Due after one year

 

Loans and borrowings

9

480,411

377,802

9

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Bank borrowings

51,920

42,387

Obligations under finance leases and hire purchase contracts

210,807

206,687

262,727

249,074

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

184,426

171,005

Obligations under finance leases and hire purchase contracts

295,985

206,797

480,411

377,802

Page 10

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

10

Related party transactions

Transactions with directors

2017

At 1 June 2016
£

Advances to directors
£

Re- payments by director
£

Other payments made to company by director
£

Written off
£

Waived
£

At 31 May 2017
£

S R I Trott

94

156,873

(124,838)

-

-

-

32,129

                 
         

R K Trott

11,383

13

(11,396)

-

-

-

-

                 
         

 

2016

At 1 June 2015
£

Advances to directors
£

Re- payments by director
£

Other payments made to company by director
£

Written off
£

Waived
£

At 31 May 2016
£

S R I Trott

(2,350)

112,444

(110,000)

-

-

-

94

                 
         

R K Trott

(92,750)

214,133

(110,000)

-

-

-

11,383

                 
         

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

9,420

3,500

Other transactions with directors

S R I Trott is a director of the company. During the year the company paid S R I Trott dividends of £120,000 (2016 - £110,000). At the balance sheet date S R I Trott owed the company £32,129 (2016 - £94).

R K Trott is a director of the company. During the year the company paid R K Trott dividends of £nil (2016 - £110,000). At the balance sheet date R K Trott owed the company £nil (2016 - £11,383).

Page 11

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

Summary of transactions with other related parties

Marshwood Homes Limited is a company under common control and ownership. During the year the company made sales of £53,884 (2016 - £74,392) and purchases of £77,089 (2016 - £268,872) with Marshwood Homes Limited. At the year end £29,457 (2016 - £169,090) was owed to Marshwood Homes Limited and interest of £1,599 (2016 - (£4,003)) was paid on the loan in the year.

S R I, R K & K T Trott are two directors of the company and a brother of the directors. In the year under review the company paid rent of £67,917 (2016 - £31,250) to the two directors and their brother for the use of a commercial property which was deemed to be at a market rate.

 

Page 12

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

11

Transition to FRS 102

The company has adopted FRS 102 Section 1A for the year ended 31 May 2017 and has restated the comparative prior year.

Under FRS 102 Section 1A the change in value of investment properties at fair value through the profit and loss is recognised within the profit and loss account. Under previous UK GAAP these financial assets were recognised at cost.

There was not tax implication on transition to FRS 102 Section 1A and the impact from the transition is as follows;

Balance Sheet at 1 June 2015
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

934,804

-

-

934,804

Investment property

242,395

-

-

242,395

1,177,199

-

-

1,177,199

Current assets

Stocks

63,191

-

-

63,191

Debtors

906,486

-

-

906,486

Cash at bank and in hand

301,949

-

-

301,949

1,271,626

-

-

1,271,626

Creditors: Amounts falling due within one year

(1,143,655)

-

-

(1,143,655)

Net current assets

127,971

-

-

127,971

Total assets less current liabilities

1,305,170

-

-

1,305,170

Creditors: Amounts falling due after more than one year

(400,270)

-

-

(400,270)

Provisions for liabilities

(109,085)

-

-

(109,085)

Net assets

795,815

-

-

795,815

Capital and reserves

Called up share capital

30,000

-

-

30,000

Profit and loss reserve

765,815

-

-

765,815

Total equity

795,815

-

-

795,815

Page 13

 

S.R.K. Scaffolding Limited

Notes to the Financial Statements
for the Year Ended 31 May 2017

Balance Sheet at 31 May 2016
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

1,246,145

-

-

1,246,145

Investment property

238,063

-

11,937

250,000

1,484,208

-

11,937

1,496,145

Current assets

Stocks

24,558

-

-

24,558

Debtors

861,354

-

-

861,354

Cash at bank and in hand

85,494

-

-

85,494

971,406

-

-

971,406

Creditors: Amounts falling due within one year

(1,058,479)

-

-

(1,058,479)

Net current liabilities

(87,073)

-

-

(87,073)

Total assets less current liabilities

1,397,135

-

11,937

1,409,072

Creditors: Amounts falling due after more than one year

(377,802)

-

-

(377,802)

Provisions for liabilities

(165,061)

-

-

(165,061)

Net assets

854,272

-

11,937

866,209

Capital and reserves

Called up share capital

30,000

-

-

30,000

Fair value reserve

-

-

11,937

11,937

Profit and loss reserve

824,272

-

-

824,272

Total equity

854,272

-

11,937

866,209

Page 14