METROPLAN_LIMITED - Accounts


Company Registration No. 01348713 (England and Wales)
METROPLAN LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2017
PAGES FOR FILING WITH REGISTRAR
METROPLAN LIMITED
COMPANY INFORMATION
Directors
Mr G Murphy
Mrs S Murphy
Mr D Biggs
Mr J P Murphy
(Appointed 1 September 2016)
Secretary
Mrs S Murphy
Company number
01348713
Registered office
Godmond Hall
Bowston Burneside
Kendal
LA8 9AD
Auditor
MHA Moore and Smalley
Priory Close
St Marys Gate
Lancaster
LA1 1XB
METROPLAN LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
METROPLAN LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2017
30 November 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
769,849
778,730
Investments
4
201
201
770,050
778,931
Current assets
Stocks
1,599,917
1,789,308
Debtors
5
1,171,299
1,434,867
Cash at bank and in hand
278
1,004
2,771,494
3,225,179
Creditors: amounts falling due within one year
6
(2,273,678)
(2,772,215)
Net current assets
497,816
452,964
Total assets less current liabilities
1,267,866
1,231,895
Creditors: amounts falling due after more than one year
7
(263,390)
(136,431)
Provisions for liabilities
(12,222)
(22,109)
Net assets
992,254
1,073,355
Capital and reserves
Called up share capital
8
50
50
Profit and loss reserves
992,204
1,073,305
Total equity
992,254
1,073,355

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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 3 May 2018 and are signed on its behalf by:
Mr G Murphy
Director
Company Registration No. 01348713
METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2017
- 2 -
1
Accounting policies
Company information

Metroplan Limited is a private company limited by shares incorporated in England and Wales. The registered office is Godmond Hall, Bowston Burneside, Kendal, LA8 9AD.

 

The place of business of the company is Lake District Business Park, Mintbridge Road, Kendal, LA9 6NH.

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 on the historical cost convention and the principal accounting policies adopted are set out below.

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
Going concern

After making the appropriate enquires, the directors have concluded that the company will be able to meet its financial obligations and will continue to generate positive free cash flow for the foreseeable future and therefore have a reasonable expectation the company overall will have adequate resources to continue in operational existence for the foreseeable future and, accordingly, consider it appropriate to adopt the going concern basis in preparing the accounts.

1.3
Reporting period

During the current year the company has extended its year end from 31 July to 30 November and therefore the results represent a 16 month period. This decision was made for commercial reasons following a restructure of the company's management. The comparative figures in these financial statements represent a 12 month period and therefore are not entirely comparable.

1.4
Turnover

Turnover represents amounts receivable for presentation equipment and other goods net of VAT and trade discounts, to the extent that the company has a right to consideration arising from the performance of its contractual arrangements.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, 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.

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
1
Accounting policies
(Continued)
- 3 -
1.6
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.

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 Leasehold
Over the remaining period of the lease
Plant and machinery
20%-33% (10% manufacturing machinery) straight line
Motor vehicles
3-5 years straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
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.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

1.9
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.

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.

1.10
Cash at bank and in hand

Cash and cash equivalents include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
1
Accounting policies
(Continued)
- 4 -
1.11
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.

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.

Other financial assets

The company has no financial assets which are classified as other financial assets in these financial statements.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. The impairment loss is recognised in profit or loss.

Derecognition of financial assets

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

Classification of financial liabilities

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

METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank and other loans 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 receipts 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.

Other financial liabilities

The company has no financial liabilities, except for the derivatives separately detailed in note 1.13, which are classified as other financial liabilities in these financial statements.

Derecognition of financial liabilities

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

1.12
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.

1.13
Derivatives

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

 

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

1.14
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.

METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
1
Accounting policies
(Continued)
- 6 -
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 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.

1.15
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.

1.16
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held seperately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.17
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.

1.18
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.

METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
- 7 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the period was 62 (2016 - 57).

3
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 August 2016
178,803
1,695,965
462,263
2,337,031
Additions
10,397
91,151
392,335
493,883
Disposals
-
(46,700)
(205,051)
(251,751)
At 30 November 2017
189,200
1,740,416
649,547
2,579,163
Depreciation and impairment
At 1 August 2016
171,247
1,214,715
172,339
1,558,301
Depreciation charged in the period
10,132
162,276
191,396
363,804
Eliminated in respect of disposals
-
(35,350)
(77,441)
(112,791)
At 30 November 2017
181,379
1,341,641
286,294
1,809,314
Carrying amount
At 30 November 2017
7,821
398,775
363,253
769,849
At 31 July 2016
7,556
481,250
289,924
778,730
4
Fixed asset investments
2017
2016
£
£
Investments
201
201

Investments represent investments in wholly owned dormant subsidiary undertakings which are held at cost.

5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
973,089
1,215,993
Other debtors
2,606
-
Prepayments and accrued income
195,604
218,874
1,171,299
1,434,867
METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
- 8 -
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
873,628
1,107,557
Obligations under finance leases
139,772
140,687
Trade creditors
520,025
627,199
Amounts due to group undertakings
10,002
10,002
Corporation tax
4,566
83,127
Other taxation and social security
157,485
194,567
Other creditors
340,834
351,794
Accruals and deferred income
227,366
257,282
2,273,678
2,772,215

Bank loans and overdrafts of £873,628 (2016: £1,107,557) are secured by way of a fixed and floating charge over the assets of the company.

Obligations under finance leases of £139,772 (2016: £140,687) as due within one year are also secured against the relevant plant and machinery as detailed in note 8.

7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Obligations under finance leases
185,613
136,431
Other creditors
77,777
-
263,390
136,431

Obligations under finance leases of £185,613 (2016: £136,431) as due in more than one year are also secured by the company. Aggregate outstanding obligations at the balance sheet date were £325,383 (2016: £277,118) and such amounts are secured against the relevant plant and machinery held by the company. The total net book value of these assets was £433,077 (2016: £579,464) at the balance sheet date.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
26 'A' Ordinary shares of £1 each
26
26
24 'B' Ordinary shares of £1 each
24
24
50
50
METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
- 9 -
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Jenny McCabe.
The auditor was MHA Moore and Smalley.
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
£
£
1,420,980
812,164
11
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2017
2016
£
£
Aggregate compensation
422,484
187,172
Transactions with related parties

During the period the company entered into the following transactions with related parties:

Sale of goods
2017
2016
£
£
Entities over which the entity has control, joint control or significant influence
248,148
-
Management charges
Fixed asset purchase
2017
2016
2017
2016
£
£
£
£
Entities over which the entity has control, joint control or significant influence
106,665
-
-
-
Key management personnel
-
-
60,000
-
METROPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2017
11
Related party transactions
(Continued)
- 10 -

The following amounts were outstanding at the reporting end date:

2017
2016
Amounts owed to related parties
£
£
Key management personnel
193,182
239,666

The following amounts were outstanding at the reporting end date:

2017
Balance
Amounts owed by related parties
£
Entities over which the entity has control, joint control or significant influence
2,606
There were no amounts owed in the previous period.

In accordance with 1AC.35, the company has not disclosed transactions or balances with its subsidiary entities.

12
Directors' transactions

At the balance sheet date the directors had provided personal guarantee over loans totalling £211,111 (2016: £100,000) included within other creditors. The directors have also provided a personal guarantee of £200,000 against the company's overdraft facility in both the current and prior period.

13
EBITDA
Period to
Year to
Year to
Year to
30 Nov 17
31 July 16
31 July 15
31 July 14
£
£
£
£
Operating profit
57,554
493,004
133,248
120,342
Operating income
(19,262)
(2,466)
(8,723)
(1,603)
Depreciation
227,540
147,013
180,491
144,068
Amortisation
10,132
3,889
8,707
24,507
Profit on disposal of fixed assets
(8,839)
(37,275)
(29,249)
(7,976)
Alignment of management information
92,376
(56,048)
(87,276)
(69,120)
EBITDA
359,501
548,117
197,198
210,218
2017-11-302016-08-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity04 May 2018This audit opinion is unqualifiedMr G MurphyMrs S MurphyMrs Å G E SuttonMr D BiggsMr J P MurphyMrs S Murphy013487132016-08-012017-11-3001348713bus:Director12016-08-012017-11-3001348713bus:CompanySecretaryDirector12016-08-012017-11-3001348713bus:Director52016-08-012017-11-3001348713bus:CompanySecretary12016-08-012017-11-3001348713bus:Director22016-08-012017-11-3001348713bus:Director32016-08-012017-11-3001348713bus:Director42016-08-012017-11-3001348713bus:RegisteredOffice2016-08-012017-11-30013487132017-11-30013487132016-07-3101348713core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-11-3001348713core:PlantMachinery2017-11-3001348713core:MotorVehicles2017-11-3001348713core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-07-3101348713core:PlantMachinery2016-07-3101348713core:MotorVehicles2016-07-3101348713core:CurrentFinancialInstruments2017-11-3001348713core:CurrentFinancialInstruments2016-07-3101348713core:Non-currentFinancialInstruments2017-11-3001348713core:Non-currentFinancialInstruments2016-07-3101348713core:ShareCapital2017-11-3001348713core:ShareCapital2016-07-3101348713core:RetainedEarningsAccumulatedLosses2017-11-3001348713core:RetainedEarningsAccumulatedLosses2016-07-3101348713core:ShareCapitalOrdinaryShares2017-11-3001348713core:ShareCapitalOrdinaryShares2016-07-3101348713core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-08-012017-11-3001348713core:PlantMachinery2016-08-012017-11-3001348713core:MotorVehicles2016-08-012017-11-3001348713core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-07-3101348713core:PlantMachinery2016-07-3101348713core:MotorVehicles2016-07-31013487132016-07-3101348713bus:OrdinaryShareClass22016-08-012017-11-3001348713bus:OrdinaryShareClass32016-08-012017-11-3001348713bus:OrdinaryShareClass22017-11-3001348713bus:OrdinaryShareClass32017-11-3001348713bus:PrivateLimitedCompanyLtd2016-08-012017-11-3001348713bus:FRS1022016-08-012017-11-3001348713bus:Audited2016-08-012017-11-3001348713bus:SmallCompaniesRegimeForAccounts2016-08-012017-11-3001348713bus:FullAccounts2016-08-012017-11-30xbrli:purexbrli:sharesiso4217:GBP