OTP Building Services Limited - Period Ending 2017-09-30

OTP Building Services Limited - Period Ending 2017-09-30


OTP Building Services Limited 05622522 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is property development and general building. Digita Accounts Production Advanced 6.20.8420.0 Software true false 05622522 2016-10-01 2017-09-30 05622522 2017-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2017-09-30 05622522 core:ShareCapital 2017-09-30 05622522 core:CurrentFinancialInstruments 2017-09-30 05622522 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 05622522 core:Goodwill 2017-09-30 05622522 core:FurnitureFittingsToolsEquipment 2017-09-30 05622522 core:MotorVehicles 2017-09-30 05622522 core:OtherPropertyPlantEquipment 2017-09-30 05622522 bus:SmallEntities 2016-10-01 2017-09-30 05622522 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 05622522 bus:FullAccounts 2016-10-01 2017-09-30 05622522 bus:RegisteredOffice 2016-10-01 2017-09-30 05622522 bus:Director1 2016-10-01 2017-09-30 05622522 bus:Director2 2016-10-01 2017-09-30 05622522 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 05622522 bus:Agent1 2016-10-01 2017-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2016-10-01 2017-09-30 05622522 core:ShareCapital 2016-10-01 2017-09-30 05622522 core:Goodwill 2016-10-01 2017-09-30 05622522 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 05622522 core:MotorVehicles 2016-10-01 2017-09-30 05622522 core:OfficeEquipment 2016-10-01 2017-09-30 05622522 core:OtherPropertyPlantEquipment 2016-10-01 2017-09-30 05622522 core:PlantMachinery 2016-10-01 2017-09-30 05622522 1 2016-10-01 2017-09-30 05622522 countries:England 2016-10-01 2017-09-30 05622522 2016-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2016-09-30 05622522 core:ShareCapital 2016-09-30 05622522 core:Goodwill 2016-09-30 05622522 core:FurnitureFittingsToolsEquipment 2016-09-30 05622522 core:MotorVehicles 2016-09-30 05622522 core:OtherPropertyPlantEquipment 2016-09-30 05622522 2015-10-01 2016-09-30 05622522 2016-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2016-09-30 05622522 core:ShareCapital 2016-09-30 05622522 core:CurrentFinancialInstruments 2016-09-30 05622522 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 05622522 core:Goodwill 2016-09-30 05622522 core:FurnitureFittingsToolsEquipment 2016-09-30 05622522 core:MotorVehicles 2016-09-30 05622522 core:OtherPropertyPlantEquipment 2016-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2015-10-01 2016-09-30 05622522 core:ShareCapital 2015-10-01 2016-09-30 05622522 2015-09-30 05622522 core:RetainedEarningsAccumulatedLosses 2015-09-30 05622522 core:ShareCapital 2015-09-30 iso4217:GBP xbrli:pure

Registration number: 05622522

OTP Building Services Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

Thompson Jenner LLP
Chartered Accountants
1 Colleton Crescent
Exeter
Devon
EX2 4DG

 

OTP Building Services Limited
(Registration number: 05622522)

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6 to 7

Statement of Changes in Equity

8

Notes to the Financial Statements

9 to 14

 

OTP Building Services Limited
(Registration number: 05622522)

Company Information

Directors

Mr O T Prout

Mrs S M Rowe

Registered office

1 Colleton Crescent
Exeter
Devon
EX2 4DG

Bankers

Lloyds Bank
High Street
Exeter
Devon

Accountants

Thompson Jenner LLP
Chartered Accountants
1 Colleton Crescent
Exeter
Devon
EX2 4DG

 

OTP Building Services Limited
(Registration number: 05622522)

Directors' Report for the Year Ended 30 September 2017

The directors present their report and the financial statements for the year ended 30 September 2017.

Directors of the company

The directors who held office during the year were as follows:

Mr O T Prout

Mrs S M Rowe

Principal activity

The principal activity of the company is property development and general building.

Small companies provision statement

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved by the Board on 12 June 2018 and signed on its behalf by:

.........................................
Mr O T Prout
Director

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
OTP Building Services Limited
for the Year Ended 30 September 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of OTP Building Services Limited for the year ended 30 September 2017 as set out on pages 4 to 14 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of OTP Building Services Limited , as a body, in accordance with the terms of our engagement letter dated 24 May 2017. Our work has been undertaken solely to prepare for your approval the accounts of OTP Building Services Limited and state those matters that we have agreed to state to the Board of Directors of OTP Building Services Limited , as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than OTP Building Services Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that OTP Building Services Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of OTP Building Services Limited . You consider that OTP Building Services Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of OTP Building Services Limited . For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Thompson Jenner LLP
Chartered Accountants
1 Colleton Crescent
Exeter
Devon
EX2 4DG

18 June 2018

 

OTP Building Services Limited
(Registration number: 05622522)

Profit and Loss Account for the Year Ended 30 September 2017

Note

Total
30 September
2017
£

Total
30 September
2016
£

Turnover

 

343,316

308,106

Cost of sales

 

(237,317)

(187,461)

Gross profit

 

105,999

120,645

Administrative expenses

 

(71,679)

(62,282)

Other operating income

 

16,000

16,000

Operating profit

 

50,320

74,363

Interest payable and similar expenses

 

(4,000)

(4,000)

Profit before tax

4

46,320

70,363

Taxation

 

(8,911)

(14,069)

Profit for the financial year

 

37,409

56,294

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

OTP Building Services Limited
(Registration number: 05622522)

Statement of Comprehensive Income for the Year Ended 30 September 2017

2017
£

2016
£

Profit for the year

37,409

56,294

Total comprehensive income for the year

37,409

56,294

 

OTP Building Services Limited
(Registration number: 05622522)

Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

5

1

1

Tangible assets

6

19,701

23,708

 

19,702

23,709

Current assets

 

Stocks

7

1,003,454

933,076

Debtors

8

96,503

257,831

Cash at bank and in hand

 

143,844

163,835

 

1,243,801

1,354,742

Creditors: Amounts falling due within one year

9

(1,163,120)

(1,314,575)

Net current assets

 

80,681

40,167

Total assets less current liabilities

 

100,383

63,876

Provisions for liabilities

(3,840)

(4,742)

Net assets

 

96,543

59,134

Capital and reserves

 

Called up share capital

2

2

Profit and loss account

96,541

59,132

Total equity

 

96,543

59,134

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

Directors' responsibilities:

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

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

 

OTP Building Services Limited
(Registration number: 05622522)

Balance Sheet as at 30 September 2017

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the Board on 12 June 2018 and signed on its behalf by:
 

.........................................

Mr O T Prout

Director

 

OTP Building Services Limited
(Registration number: 05622522)

Statement of Changes in Equity for the Year Ended 30 September 2017

Share capital
£

Profit and loss account
£

Total
£

At 1 October 2016

2

59,132

59,134

Profit for the year

-

37,409

37,409

Total comprehensive income

-

37,409

37,409

At 30 September 2017

2

96,541

96,543

Share capital
£

Profit and loss account
£

Total
£

At 1 October 2015

2

2,838

2,840

Profit for the year

-

56,294

56,294

Total comprehensive income

-

56,294

56,294

At 30 September 2016

2

59,132

59,134

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

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

The address of its registered office is:
1 Colleton Crescent
Exeter
Devon
EX2 4DG

The principal place of business is:
Aisling
Culver Close
Bradninch
Exeter
Devon
EX5 4NY

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

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

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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

Tax

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

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

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

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

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

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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

Asset class

Depreciation method and rate

Plant and machinery

15% straight line basis

Motor vehicles

20% straight line basis

Office equipment

20% straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

nil due to minimal value

Cash and cash equivalents

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

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

Trade debtors

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

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

Stocks

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

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

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

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

Borrowings

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

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

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 5 (2016 - 4).

4

Profit before tax

Arrived at after charging/(crediting)

2017
£

2016
£

Depreciation expense

6,584

4,394

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 October 2016

1

1

At 30 September 2017

1

1

Amortisation

Carrying amount

At 30 September 2017

1

1

At 30 September 2016

1

1

6

Tangible assets

Office equipment
 £

Motor vehicles
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 October 2016

308

23,426

16,934

40,668

Additions

-

-

2,577

2,577

At 30 September 2017

308

23,426

19,511

43,245

Depreciation

At 1 October 2016

195

3,709

13,056

16,960

Charge for the year

31

4,285

2,268

6,584

At 30 September 2017

226

7,994

15,324

23,544

Carrying amount

At 30 September 2017

82

15,432

4,187

19,701

At 30 September 2016

113

19,717

3,878

23,708

7

Stocks

2017
£

2016
£

Other stocks

1,003,454

933,076

 

OTP Building Services Limited
(Registration number: 05622522)

Notes to the Financial Statements for the Year Ended 30 September 2017

8

Debtors

2017
£

2016
£

Trade debtors

91,440

252,883

Prepayments and accrued income

5,063

4,948

Total current trade and other debtors

96,503

257,831

9

Creditors

Note

2017
£

2016
£

Due within one year

 

Loans and borrowings

10

833,384

829,397

Trade creditors

 

14,473

7,466

Amounts owed to group undertakings and undertakings in which the company has a participating interest

155,871

148,179

Taxation and social security

 

46,369

70,139

Other creditors

 

106,023

106,394

Accrued expenses

 

3,000

3,000

Deferred income

 

4,000

150,000

 

1,163,120

1,314,575

10

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Other borrowings

833,384

829,397

11

Parent and ultimate parent undertaking

The company's immediate parent is Rowe Properties Holdings Limited, incorporated in England.
 
The parent company is controlled by Mrs S M Rowe, who owns two thirds of the entire share capital of the parent company.

12

Transition to FRS 102

Upon transition to FRS102 there have been no changes in the comparative data to disclose.

 

OTP Building Services Limited
(Registration number: 05622522)

Detailed Profit and Loss Account for the Year Ended 30 September 2017

2017
£

2016
£

Turnover

343,316

308,106

Cost of sales

(237,317)

(187,461)

Gross profit

105,999

120,645

Gross profit (%)

30.88%

39.16%

Administrative expenses

Employment costs

(45,588)

(45,242)

Establishment costs

(6,184)

(5,350)

General administrative expenses

(13,136)

(11,818)

Finance charges

(187)

(226)

Depreciation costs

(6,584)

(4,394)

Other expenses

-

4,748

(71,679)

(62,282)

Other operating income

16,000

16,000

Operating profit

50,320

74,363

Interest payable and similar expenses

(4,000)

(4,000)

Profit before tax

46,320

70,363

 

OTP Building Services Limited
(Registration number: 05622522)

Detailed Profit and Loss Account for the Year Ended 30 September 2017

2017
£

2016
£

   

Turnover

Sales, UK

343,316

308,106

   

Cost of sales

Opening stock

933,076

875,481

Materials

129,433

123,012

Professional fees

660

1,479

Closing stock

(1,003,454)

(933,076)

Wages and salaries (excluding directors)

86,302

75,359

Staff pensions (Defined contribution)

380

-

Subcontract cost

43,503

40,576

Hire of plant and machinery

47,417

4,630

237,317

187,461

   

Employment costs

Directors remuneration

40,740

40,740

Directors NIC (Employers)

4,499

4,502

Directors pensions (Defined contribution)

349

-

45,588

45,242

   

Establishment costs

Light, heat and power

89

88

Insurance

3,955

3,997

Repairs and renewals

2,140

1,265

6,184

5,350

   

General administrative expenses

Telephone and fax

881

1,216

Printing, postage and stationery

612

725

Sundry expenses

199

13

Motor expenses

8,379

7,141

Staff entertaining (allowable for tax)

335

323

Accountancy fees

2,400

2,400

Legal and professional fees

330

-

13,136

11,818

   

Finance charges

Bank charges

187

226

 

OTP Building Services Limited
(Registration number: 05622522)

Detailed Profit and Loss Account for the Year Ended 30 September 2017

   

Depreciation costs

Depreciation of plant and machinery (owned)

2,268

2,423

Depreciation of motor vehicles (owned)

4,285

1,909

Depreciation of office equipment (owned)

31

62

6,584

4,394

   

Other operating income

Rent receivable

16,000

16,000

   

Interest payable and similar expenses

Loan interest

4,000

4,000