THE_FORSHAW_GROUP_LIMITED - Accounts


THE FORSHAW GROUP LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
Company Registration No. 04643912 (England and Wales)
THE FORSHAW GROUP LIMITED
COMPANY INFORMATION
Directors
Mr J Calvert
Mr L Hanlon
Mr G  Simpson
(Appointed 15 August 2017)
Company number
04643912
Registered office
c/o DSG, Chartered Accountants
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
Accountants
DSG
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
Business address
Unit 5
Stockpit Road
Knowsley Industrial Park
Liverpool
Merseyside
L33 7TQ
THE FORSHAW GROUP LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
THE FORSHAW GROUP LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2017
30 September 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
151,250
178,750
Tangible assets
4
1,337,222
330,488
Investments
5
3
3
1,488,475
509,241
Current assets
Stocks
181,925
252,284
Debtors
6
1,854,684
1,931,371
Cash at bank and in hand
350,198
634,588
2,386,807
2,818,243
Creditors: amounts falling due within one year
7
(1,148,085)
(987,478)
Net current assets
1,238,722
1,830,765
Total assets less current liabilities
2,727,197
2,340,006
Creditors: amounts falling due after more than one year
8
(147,347)
(115,102)
Provisions for liabilities
(378,346)
(273,376)
Net assets
2,201,504
1,951,528
Capital and reserves
Called up share capital
9
108
108
Profit and loss reserves
2,201,396
1,951,420
Total equity
2,201,504
1,951,528

The directors of the company have elected not to include a copy of the profit and loss account 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 members have 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 FORSHAW GROUP LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2017
30 September 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 24 April 2018 and are signed on its behalf by:
Mr J Calvert
Mr L Hanlon
Director
Director
Company Registration No. 04643912
THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 3 -
1
Accounting policies
Company information

The Forshaw Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is c/o DSG, Chartered Accountants, Castle Chambers, 43 Castle Street, Liverpool, L2 9TL.

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. 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 The Forshaw Group 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.

1.2
Turnover

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

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 20 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
Tangible fixed assets

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

THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 4 -

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:

Land and buildings Freehold
Straight Line over 50 years
Plant and machinery
25% Straight Line
Fixtures, fittings & equipment
25% Straight Line
Motor vehicles
25% 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
Fixed asset investments

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

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.

1.6
Impairment of fixed 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.

THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -

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.

1.7
Stocks

Stocks 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 stocks to their present location and condition.

 

Stocks 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 stocks 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.

1.8
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

1.9
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
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 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.

THE FORSHAW GROUP 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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.11
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 profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 profit and loss account, 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.

THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 7 -
1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

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 fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
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 balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 47 (2016 - 34).

THE FORSHAW GROUP 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
550,000
Amortisation and impairment
At 1 October 2016
371,250
Amortisation charged for the year
27,500
At 30 September 2017
398,750
Carrying amount
At 30 September 2017
151,250
At 30 September 2016
178,750
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2016
166,377
416,040
582,417
Additions
560,318
590,136
1,150,454
Disposals
-
(47,270)
(47,270)
At 30 September 2017
726,695
958,906
1,685,601
Depreciation and impairment
At 1 October 2016
3,917
248,010
251,927
Depreciation charged in the year
333
120,244
120,577
Eliminated in respect of disposals
-
(24,125)
(24,125)
At 30 September 2017
4,250
344,129
348,379
Carrying amount
At 30 September 2017
722,445
614,777
1,337,222
At 30 September 2016
162,460
168,028
330,488
5
Fixed asset investments
2017
2016
£
£
Investments
3
3

 

THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 9 -
6
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
872,879
860,347
Amounts owed by group undertakings
857,528
1,045,673
Other debtors
124,277
25,351
1,854,684
1,931,371

Debtors include an amount of £857,444 (2016: £1,045,673) due after more than one year.

 

 

7
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
10,561
10,223
Trade creditors
581,859
583,593
Corporation tax
184,000
163,825
Other taxation and social security
180,864
189,867
Other creditors
190,801
39,970
1,148,085
987,478

The security for the bank loan is supported by a fixed and floating charge over all current and future assets of the company.

 

Included within other creditors is a balance of £60,806 (2016: £27,061) relating to net obligations under finance lease and hire purchase contracts which are secured against the assets concerned.

8
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
79,134
89,557
Other creditors
68,213
25,545
147,347
115,102

The security for the bank loan is supported by a fixed and floating charge over all current and future assets of the company.

 

Included within other creditors is a balance of £68,213 (2016: £25,545) relating to net obligations under finance lease and hire purchase contracts which are secured against the assets concerned.

Amounts included above which fall due after five years are as follows:
Payable by instalments
33,232
45,143
THE FORSHAW GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
8
Creditors: amounts falling due after more than one year
(Continued)
- 10 -
9
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary Shares of £1 each
100
100
8 A Ordinary Shares of £1 each
8
8
108
108
10
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
£
£
19,171
76,923
11
Related party transactions
Amounts owed to/by related parties

The following amounts were outstanding at the reporting end date:

Amounts owed by
2017
2016
£
£
Entities with control, joint control or significant influence over the company
857,444
1,045,673
2017-09-302016-10-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity24 April 2018Mr J CalvertMr L HanlonMr G Simpson046439122016-10-012017-09-3004643912bus:Director12016-10-012017-09-3004643912bus:Director22016-10-012017-09-3004643912bus:Director32016-10-012017-09-3004643912bus:RegisteredOffice2016-10-012017-09-30046439122017-09-30046439122016-09-3004643912core:NetGoodwill2017-09-3004643912core:NetGoodwill2016-09-3004643912core:LandBuildings2017-09-3004643912core:OtherPropertyPlantEquipment2017-09-3004643912core:LandBuildings2016-09-3004643912core:OtherPropertyPlantEquipment2016-09-3004643912core:CurrentFinancialInstruments2017-09-3004643912core:CurrentFinancialInstruments2016-09-3004643912core:Non-currentFinancialInstruments2017-09-3004643912core:Non-currentFinancialInstruments2016-09-3004643912core:ShareCapital2017-09-3004643912core:ShareCapital2016-09-3004643912core:RetainedEarningsAccumulatedLosses2017-09-3004643912core:RetainedEarningsAccumulatedLosses2016-09-3004643912core:ShareCapitalOrdinaryShares2017-09-3004643912core:ShareCapitalOrdinaryShares2016-09-3004643912core:Goodwill2016-10-012017-09-3004643912core:LandBuildingscore:OwnedOrFreeholdAssets2016-10-012017-09-3004643912core:PlantMachinery2016-10-012017-09-3004643912core:FurnitureFittings2016-10-012017-09-3004643912core:MotorVehicles2016-10-012017-09-3004643912core:NetGoodwill2016-09-3004643912core:NetGoodwill2016-10-012017-09-3004643912core:LandBuildings2016-09-3004643912core:OtherPropertyPlantEquipment2016-09-30046439122016-09-3004643912core:LandBuildings2016-10-012017-09-3004643912core:OtherPropertyPlantEquipment2016-10-012017-09-3004643912bus:OrdinaryShareClass12016-10-012017-09-3004643912bus:OrdinaryShareClass22016-10-012017-09-3004643912bus:OrdinaryShareClass12017-09-3004643912bus:OrdinaryShareClass22017-09-3004643912bus:PrivateLimitedCompanyLtd2016-10-012017-09-3004643912bus:FRS1022016-10-012017-09-3004643912bus:AuditExemptWithAccountantsReport2016-10-012017-09-3004643912bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-3004643912bus:FullAccounts2016-10-012017-09-30xbrli:purexbrli:sharesiso4217:GBP