J.M.C._AG_LIMITED - Accounts


Company Registration No. 02418351 (England and Wales)
J.M.C. AG LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
PAGES FOR FILING WITH REGISTRAR
J.M.C. AG LIMITED
COMPANY INFORMATION
Directors
Mr J W Smith
Mr T  Smith
Secretary
Mr J W Smith
Company number
02418351
Registered office
9 St Johns Place
Newport
Isle of Wight
PO30 1LH
Accountants
Moore Stephens (South) LLP
9 St Johns Place
Newport
Isle of Wight
PO30 1LH
J.M.C. AG LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
J.M.C. AG LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2017
30 September 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
20,000
40,000
Property, plant and equipment
4
6,230,434
5,613,711
Investment properties
5
59,529
59,529
Investments
6
1
1
6,309,964
5,713,241
Current assets
Inventories
67,838
89,167
Trade and other receivables falling due after more than one year
7
609,994
609,994
Trade and other receivables falling due within one year
7
965,639
1,257,956
Cash and cash equivalents
429,398
113,354
2,072,869
2,070,471
Current liabilities
8
(2,136,007)
(2,036,975)
Net current (liabilities)/assets
(63,138)
33,496
Total assets less current liabilities
6,246,826
5,746,737
Non-current liabilities
9
(1,691,220)
(2,122,385)
Provisions for liabilities
(318,100)
(279,800)
Net assets
4,237,506
3,344,552
Equity
Called up share capital
10
300
300
Retained earnings
4,237,206
3,344,252
Total equity
4,237,506
3,344,552
J.M.C. AG LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
30 SEPTEMBER 2017
30 September 2017
- 2 -

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 September 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved by the board of directors and authorised for issue on 13 April 2018 and are signed on its behalf by:
Mr J W Smith
Director
Company Registration No. 02418351
J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 3 -
1
Accounting policies
Company information

J.M.C. AG Limited is a private company limited by shares incorporated in England and Wales. The registered office is 9 St Johns Place, Newport, Isle of Wight, PO30 1LH.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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, to include investment properties at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 30 September 2017 are the first financial statements of J.M.C. AG Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 October 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
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.

 

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 the hire of equipment is recognised on the completion of the hire period where the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity.

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 4 -
1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

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:

Plant and machinery
- at various rates
Fixtures, fittings and equipment
- 15% on reducing balance
Computer equipment
- 33% on cost
Motor vehicles
- 25% on reducing balance

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.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

1.6
Non-current 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.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

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.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -
1.7
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.8
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.

1.9
Cash and cash equivalents

Cash and cash equivalents 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.

1.10
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.

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 6 -
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.

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 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.

1.11
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.

1.12
Taxation

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

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.

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 7 -
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.

1.13
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.

1.14
Retirement benefits

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

1.15
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.

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 16 (2016 - 16).

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 8 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2016 and 30 September 2017
100,000
Amortisation and impairment
At 1 October 2016
60,000
Amortisation charged for the year
20,000
At 30 September 2017
80,000
Carrying amount
At 30 September 2017
20,000
At 30 September 2016
40,000
4
Property, plant and equipment
Plant and machinery etc
£
Cost
At 1 October 2016
9,744,394
Additions
2,230,263
Disposals
(1,042,155)
At 30 September 2017
10,932,502
Depreciation and impairment
At 1 October 2016
4,130,683
Depreciation charged in the year
1,057,811
Eliminated in respect of disposals
(486,426)
At 30 September 2017
4,702,068
Carrying amount
At 30 September 2017
6,230,434
At 30 September 2016
5,613,711

The non current assets of the company has been used to secure the bank loan.

 

Plant and machinery with a carrying amount of £4,990,996 (2016 - £4,528,315) have been pledged to secure the hire purchase borrowings of the company.

J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 9 -
5
Investment property
2017
£
Fair value
At 1 October 2016 and 30 September 2017
59,529

The directors consider there to be no material change in the fair value of the property compared to the price paid.

6
Fixed asset investments
2017
2016
£
£
Investments
1
1

The investments in subsidiaries are all stated at cost.

7
Trade and other receivables
2017
2016
Amounts falling due within one year:
£
£
Trade receivables
632,703
906,000
Other receivables
332,936
351,956
965,639
1,257,956
Amounts falling due after more than one year:
Corporation tax recoverable
56,794
56,794
Other receivables
553,200
553,200
609,994
609,994
Total debtors
1,575,633
1,867,950
J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 10 -
8
Current liabilities
2017
2016
£
£
Bank loans and overdrafts
60,682
26,650
Trade payables
235,559
596,514
Amounts due to group undertakings
1
1
Corporation tax
235,949
120,918
Other taxation and social security
27,892
24,809
Other payables
1,575,924
1,268,083
2,136,007
2,036,975

Secured current liabilities total £1,628,281 (2016: £1,236,866) which are secured by a fixed and floating debenture on the Company, a personal guarantee from the director Mr J W Smith and by fixed charges in respect of finance lease liabilities.

9
Non-current liabilities
2017
2016
£
£
Bank loans and overdrafts
-
10,150
Other payables
1,691,220
2,112,235
1,691,220
2,122,385

Secured long term liabilities total £1,691,220 (2016: £2,122,385) which are secured by a fixed and floating debenture on the Company, a personal guarantee from the director Mr J W Smith and by fixed charges in respect of finance lease liabilities.

10
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
300 Ordinary shares of £1 each
300
300
300
300
J.M.C. AG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 11 -
11
Operating lease commitments
Lessee

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

2017
2016
£
£
3,125
57,098
12
Events after the reporting date

Since the year end dividends totalling £45,000 have been voted.

13
Related party transactions
Amounts owed to/by related parties

The following amounts were outstanding at the reporting end date:

Amount owed to
Amounts owed by
2017
2016
2017
2016
£
£
£
£
Other related parties
7,867
7,867
553,200
553,200
14
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Mr J W Smith - Directors loan account
3.00
269,842
57,164
7,390
(104,161)
230,235
269,842
57,164
7,390
(104,161)
230,235
2017-09-302016-10-01falseCCH SoftwareCCH Accounts Production 2017.410No description of principal activity2018-04-132018-04-13024183512016-10-012017-09-3002418351bus:CompanySecretaryDirector12016-10-012017-09-3002418351bus:Director12016-10-012017-09-3002418351bus:CompanySecretary12016-10-012017-09-3002418351bus:RegisteredOffice2016-10-012017-09-30024183512017-09-30024183512016-09-3002418351core:NetGoodwill2017-09-3002418351core:NetGoodwill2016-09-3002418351core:OtherPropertyPlantEquipment2017-09-3002418351core:OtherPropertyPlantEquipment2016-09-3002418351core:Non-currentFinancialInstrumentscore:AfterOneYear2017-09-3002418351core:Non-currentFinancialInstrumentscore:AfterOneYear2016-09-3002418351core:CurrentFinancialInstruments2017-09-3002418351core:CurrentFinancialInstruments2016-09-3002418351core:Non-currentFinancialInstruments2017-09-3002418351core:Non-currentFinancialInstruments2016-09-3002418351core:ShareCapital2017-09-3002418351core:ShareCapital2016-09-3002418351core:RetainedEarningsAccumulatedLosses2017-09-3002418351core:RetainedEarningsAccumulatedLosses2016-09-3002418351core:ShareCapitalOrdinaryShares2017-09-3002418351core:ShareCapitalOrdinaryShares2016-09-3002418351core:Goodwill2016-10-012017-09-3002418351core:PlantMachinery2016-10-012017-09-3002418351core:FurnitureFittings2016-10-012017-09-3002418351core:ComputerEquipment2016-10-012017-09-3002418351core:MotorVehicles2016-10-012017-09-30024183512015-10-012016-09-3002418351core:NetGoodwill2016-09-3002418351core:NetGoodwill2016-10-012017-09-3002418351core:OtherPropertyPlantEquipment2016-09-3002418351core:OtherPropertyPlantEquipment2016-10-012017-09-3002418351core:AfterOneYear2017-09-3002418351core:AfterOneYear2016-09-3002418351bus:OrdinaryShareClass12016-10-012017-09-3002418351bus:OrdinaryShareClass12017-09-30024183512016-09-3002418351bus:PrivateLimitedCompanyLtd2016-10-012017-09-3002418351bus:FRS1022016-10-012017-09-3002418351bus:AuditExemptWithAccountantsReport2016-10-012017-09-3002418351bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-3002418351bus:FullAccounts2016-10-012017-09-30xbrli:purexbrli:sharesiso4217:GBP