Adapt Formwork Limited - Accounts to registrar (filleted) - small 18.1

Adapt Formwork Limited - Accounts to registrar (filleted) - small 18.1


IRIS Accounts Production v18.1.0.975 06899440 Board of Directors 1.8.16 31.7.17 31.7.17 false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure068994402016-07-31068994402017-07-31068994402016-08-012017-07-31068994402015-07-31068994402015-08-012016-07-31068994402016-07-3106899440ns15:EnglandWales2016-08-012017-07-3106899440ns14:PoundSterling2016-08-012017-07-3106899440ns10:Director12016-08-012017-07-3106899440ns10:PrivateLimitedCompanyLtd2016-08-012017-07-3106899440ns10:SmallEntities2016-08-012017-07-3106899440ns10:AuditExempt-NoAccountantsReport2016-08-012017-07-3106899440ns10:SmallCompaniesRegimeForDirectorsReport2016-08-012017-07-3106899440ns10:SmallCompaniesRegimeForAccounts2016-08-012017-07-3106899440ns10:FullAccounts2016-08-012017-07-3106899440ns10:Director22016-08-012017-07-3106899440ns10:Director32016-08-012017-07-3106899440ns10:RegisteredOffice2016-08-012017-07-3106899440ns5:CurrentFinancialInstruments2017-07-3106899440ns5:CurrentFinancialInstruments2016-07-3106899440ns5:Non-currentFinancialInstruments2017-07-3106899440ns5:Non-currentFinancialInstruments2016-07-3106899440ns5:ShareCapital2017-07-3106899440ns5:ShareCapital2016-07-3106899440ns5:SharePremium2017-07-3106899440ns5:SharePremium2016-07-3106899440ns5:RetainedEarningsAccumulatedLosses2017-07-3106899440ns5:RetainedEarningsAccumulatedLosses2016-07-3106899440ns5:LeaseholdImprovements2016-08-012017-07-3106899440ns5:PlantMachinery2016-08-012017-07-3106899440ns5:FurnitureFittings2016-08-012017-07-3106899440ns5:MotorVehicles2016-08-012017-07-3106899440ns5:ComputerEquipment2016-08-012017-07-3106899440ns5:LeaseholdImprovements2016-07-3106899440ns5:PlantMachinery2016-07-3106899440ns5:FurnitureFittings2016-07-3106899440ns5:LeaseholdImprovements2017-07-3106899440ns5:PlantMachinery2017-07-3106899440ns5:FurnitureFittings2017-07-3106899440ns5:LeaseholdImprovements2016-07-3106899440ns5:PlantMachinery2016-07-3106899440ns5:FurnitureFittings2016-07-3106899440ns5:MotorVehicles2016-07-3106899440ns5:ComputerEquipment2016-07-3106899440ns5:MotorVehicles2017-07-3106899440ns5:ComputerEquipment2017-07-3106899440ns5:MotorVehicles2016-07-3106899440ns5:ComputerEquipment2016-07-3106899440ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-07-3106899440ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-07-3106899440ns5:LeasedAssetsHeldAsLessee2016-07-3106899440ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-08-012017-07-3106899440ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-08-012017-07-3106899440ns5:LeasedAssetsHeldAsLessee2016-08-012017-07-3106899440ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-07-3106899440ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2017-07-3106899440ns5:LeasedAssetsHeldAsLessee2017-07-3106899440ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-07-3106899440ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-07-3106899440ns5:LeasedAssetsHeldAsLessee2016-07-3106899440ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-07-3106899440ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-07-3106899440ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2017-07-3106899440ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2016-07-3106899440ns5:Non-currentFinancialInstrumentsns5:BetweenTwoThreeYears2017-07-3106899440ns5:Non-currentFinancialInstrumentsns5:BetweenTwoThreeYears2016-07-3106899440ns5:Secured2017-07-3106899440ns5:Secured2016-07-3106899440ns10:Director112016-07-3106899440ns10:Director112015-07-3106899440ns10:Director112016-08-012017-07-3106899440ns10:Director112015-08-012016-07-3106899440ns10:Director112017-07-3106899440ns10:Director112016-07-3106899440ns10:Director222016-07-3106899440ns10:Director222015-07-3106899440ns10:Director222016-08-012017-07-3106899440ns10:Director222015-08-012016-07-3106899440ns10:Director222017-07-3106899440ns10:Director222016-07-31


REGISTERED NUMBER: 06899440 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2017

FOR

ADAPT FORMWORK LIMITED

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


ADAPT FORMWORK LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 JULY 2017







DIRECTORS: A A Gradwell
N R D Owen
R C A Slater





REGISTERED OFFICE: Forward Works Bridge Lane
Woolston
Warrington
Cheshire
WA1 4BA





REGISTERED NUMBER: 06899440 (England and Wales)





ACCOUNTANTS: Sedulo Accountants Limited
Chartered Certified Accountants
Regency Court
62-66 Deansgate
Manchester
Lancashire
M3 2EN

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

BALANCE SHEET
31 JULY 2017

31.7.17 31.7.16
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 1,200,997 1,248,391

CURRENT ASSETS
Debtors 5 410,685 574,588
Cash at bank 256,301 172,398
666,986 746,986
CREDITORS
Amounts falling due within one year 6 639,108 716,515
NET CURRENT ASSETS 27,878 30,471
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,228,875

1,278,862

CREDITORS
Amounts falling due after more than one
year

7

(814,507

)

(809,272

)

PROVISIONS FOR LIABILITIES (65,827 ) (65,827 )
NET ASSETS 348,541 403,763

CAPITAL AND RESERVES
Called up share capital 50,000 50,000
Share premium 75,500 75,500
Retained earnings 223,041 278,263
SHAREHOLDERS' FUNDS 348,541 403,763

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

BALANCE SHEET - continued
31 JULY 2017


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 27 April 2018 and were signed on its behalf by:





A A Gradwell - Director


ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017


1. STATUTORY INFORMATION

Adapt Formwork Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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 £.

These financial statements for the year ended 31/07/2017 are the first financial statements of Adapt Formwork
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 01/08/2015. The reported financial position and
financial performance for the previous period are not affected by the transition to FRS 102.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Improvements to property - 2% on cost
Plant and machinery - at varying rates on cost
Fixtures and fittings - 15% on cost
Motor vehicles - 33% on cost
Computer equipment - 20% on cost

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2017


2. ACCOUNTING POLICIES - continued

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12
'Other Financial Instruments Issues' of FRS102 to all of its financial statements.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the
contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is
a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to
realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which includes debtors and cash and bank balances, are initially measured at transaction
price including transaction costs and are subsequently carried at amortised cost using the effective interest
method unless the arrangement constitutes a financing transaction, where the transaction is measured at present
value of the future receipts discounted at a market rate of interest. Financial asserts 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 creditors, bank loans, loans from fellow group companies and preference
shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a
financing transaction, where the debt instrument is measured at the present value of the future payments
discounted at a market rate of interest. Financial liabilities classified as payable within one year are not
amortised.

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

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

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.


ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2017


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they
will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held
under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases
are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element
of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 27 .

4. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
COST
At 1 August 2016 104,636 1,988,118 41,773
Additions 257 296,515 497
Disposals - (14,933 ) -
At 31 July 2017 104,893 2,269,700 42,270
DEPRECIATION
At 1 August 2016 11,098 867,097 23,829
Charge for year 2,097 323,769 5,158
Eliminated on disposal - (7,754 ) -
At 31 July 2017 13,195 1,183,112 28,987
NET BOOK VALUE
At 31 July 2017 91,698 1,086,588 13,283
At 31 July 2016 93,538 1,121,021 17,944

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2017


4. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 August 2016 11,700 25,323 2,171,550
Additions - 2,360 299,629
Disposals (11,700 ) - (26,633 )
At 31 July 2017 - 27,683 2,444,546
DEPRECIATION
At 1 August 2016 6,751 14,384 923,159
Charge for year 2,896 3,871 337,791
Eliminated on disposal (9,647 ) - (17,401 )
At 31 July 2017 - 18,255 1,243,549
NET BOOK VALUE
At 31 July 2017 - 9,428 1,200,997
At 31 July 2016 4,949 10,939 1,248,391

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1 August 2016 116,095 11,700 127,795
Disposals - (11,700 ) (11,700 )
At 31 July 2017 116,095 - 116,095
DEPRECIATION
At 1 August 2016 70,359 6,751 77,110
Charge for year 7,287 2,896 10,183
Eliminated on disposal - (9,647 ) (9,647 )
At 31 July 2017 77,646 - 77,646
NET BOOK VALUE
At 31 July 2017 38,449 - 38,449
At 31 July 2016 45,736 4,949 50,685

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.17 31.7.16
£    £   
Trade debtors 405,413 520,248
Tax - 23,212
Prepayments and accrued income 5,272 31,128
410,685 574,588

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2017


6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.17 31.7.16
£    £   
Other loans 96,232 75,822
Hire purchase contracts 7,555 45,248
Trade creditors 83,426 194,281
Social security and other taxes 43,900 37,560
VAT 77,347 117,355
Other creditors 28,860 27,678
Directors' loan accounts 116,046 124,239
Accruals and deferred income 185,742 94,332
639,108 716,515

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.7.17 31.7.16
£    £   
Other loans - 1-2 years 70,921 64,867
Other loans - 2-5 years 79,146 91,817
Hire purchase contracts - 8,788
Amounts owed to group undertakings 639,440 618,800
Directors' loan accounts 25,000 25,000
814,507 809,272

8. SECURED DEBTS

The following secured debts are included within creditors:

31.7.17 31.7.16
£    £   
FW Capital 47,013 81,516
Mr P Gradwell 25,000 25,000
72,013 106,516

The above two creditors included within Other Loans are secured by way of a fixed and floating charge against
the assets of the company.

Additional debentures also exist securing all monies due or becoming due to director Mr N Owen.

ADAPT FORMWORK LIMITED (REGISTERED NUMBER: 06899440)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2017


9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 July 2017 and 31 July 2016:

31.7.17 31.7.16
£    £   
A A Gradwell
Balance outstanding at start of year (124,239 ) (103,140 )
Amounts advanced 8,193 -
Amounts repaid - (21,099 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (116,046 ) (124,239 )

N R D Owen
Balance outstanding at start of year (25,000 ) (25,000 )
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (25,000 ) (25,000 )

10. ULTIMATE CONTROLLING PARTY

The controlling party is Adapt Formwork Holdings Limited.