GARETH_MORRIS_CONSTRUCTIO - Accounts


Company Registration No. 02730579 (England and Wales)
GARETH MORRIS CONSTRUCTION LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
GARETH MORRIS CONSTRUCTION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 12
GARETH MORRIS CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
46,820
56,184
Tangible assets
4
618,185
533,335
Investment properties
5
380,000
570,000
Investments
6
1
1
1,045,006
1,159,520
Current assets
Stocks
242,063
440,508
Debtors
7
1,085,119
673,761
Cash at bank and in hand
136,858
502,720
1,464,040
1,616,989
Creditors: amounts falling due within one year
8
(976,509)
(1,124,436)
Net current assets
487,531
492,553
Total assets less current liabilities
1,532,537
1,652,073
Creditors: amounts falling due after more than one year
9
(712,291)
(834,104)
Provisions for liabilities
(59,661)
(62,485)
Net assets
760,585
755,484
Capital and reserves
Called up share capital
10
1,000
1,000
Revaluation reserve
11
199,419
224,278
Profit and loss reserves
560,166
530,206
Total equity
760,585
755,484

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.

GARETH MORRIS CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 20 August 2018 and are signed on its behalf by:
Mr J D Morris
Director
Company Registration No. 02730579
GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
1
Accounting policies
Company information

Gareth Morris Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old Chapel, Pontfadog, Llangollen, Denbighshire, LL20 7AR.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts. Income is recognised on quantity surveyors valuations and application raised at regular stages of project completion.

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 contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 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 10 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.

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
50 years
Land and buildings Leasehold
Over the period of the lease
Plant and machinery
10% Reducing Balance
Fixtures, fittings & equipment
10% Reducing Balance
Motor vehicles
10% 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.

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in 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.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -

The methods and significant assumptions used to ascertain the fair value of £570,000 and fair value movement of £Nil included in the profit for the year are as follows:

The directors have based the valuation on a comparison of similar properties available for sale on the open market. One of the properties is currently being marketed for sale and therefore this valuation is deemed to be appropriate.

 

1.6
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.

1.7
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.

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
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.

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
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.

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
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.

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 7 -
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.

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.

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 27 (2016 - 33).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2017 and 31 December 2017
93,637
Amortisation and impairment
At 1 January 2017
37,453
Amortisation charged for the year
9,364
At 31 December 2017
46,817
Carrying amount
At 31 December 2017
46,820
At 31 December 2016
56,184
GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 9 -
4
Tangible fixed assets
Land and buildings Freehold
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2017
323,628
37,000
256,499
73,021
353,578
1,043,726
Additions
-
-
2,288
480
167,966
170,734
Disposals
-
-
-
-
(98,147)
(98,147)
At 31 December 2017
323,628
37,000
258,787
73,501
423,397
1,116,313
Depreciation and impairment
At 1 January 2017
60,025
35,609
143,076
66,428
205,254
510,392
Depreciation charged in the year
6,473
333
11,424
670
15,815
34,715
Eliminated in respect of disposals
-
-
-
-
(46,979)
(46,979)
At 31 December 2017
66,498
35,942
154,500
67,098
174,090
498,128
Carrying amount
At 31 December 2017
257,130
1,058
104,287
6,403
249,307
618,185
At 31 December 2016
263,603
1,391
113,424
6,593
148,324
533,335
GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
4
Tangible fixed assets
(Continued)
- 10 -

The motor vehicles were valued on an open market basis by Julian Morris, director, on 31st December 2013, using information available from Parkers used car price guide. The value of these assets has been reviewed at the year end 31st December 2017 and no further revaluation is deemed necessary.

 

On an historical cost basis these would have been included at an original cost of £276,036 (2016 - £305,042) and aggregate depreciation of £193,394 (2016 - £213,827).

 

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2017
2016
£
£
Cost
159,860
159,860
Accumulated depreciation
(86,445)
(83,638)
Carrying value
73,415
76,222

The revaluation surplus is disclosed in note 11.

 

5
Investment property
2017
£
Fair value
At 1 January 2017
570,000
Disposals
(190,000)
At 31 December 2017
380,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at the year end by Mr J D Morris, director. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties and on the basis of the marketed sales valuation of one of the properties currently on the open market.

6
Fixed asset investments
2017
2016
£
£
Investments
1
1
GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 11 -
7
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
169,472
118,624
Corporation tax recoverable
5,016
914
Other debtors
85,175
124,843
Prepayments and accrued income
825,456
429,380
1,085,119
673,761
8
Creditors: amounts falling due within one year
2017
2016
Notes
£
£
Bank loans and overdrafts
22,206
22,870
Obligations under finance leases
66,792
30,468
Trade creditors
759,438
860,043
Corporation tax
17,640
30,134
Other taxation and social security
42,842
28,601
Other creditors
59,591
59,459
Accruals and deferred income
8,000
92,861
976,509
1,124,436
9
Creditors: amounts falling due after more than one year
2017
2016
Notes
£
£
Bank loans and overdrafts
432,177
574,309
Obligations under finance leases
105,747
26,480
Other creditors
174,367
233,315
712,291
834,104

Long-term bank loans and Finance Leases amounting to £537,924 (2016 - £600,789) are secured by fixed charges over the assets to which they relate.

 

Lloyds Bank PLC hold a first legal charge over The Old School House, Pontfadog, Llangollen dated 1st March 1996, a first legal charge over Land at Ty Gwyn, Newborough, Anglesey, dated 14th August 2015 and an unlimited debenture over the fixed and floating assets of the company dated 25th May 1998.

Interbay Commercial hold a first legal charge over properties owned at Grove Mews, Wrexham and a second ranking debenture over the fixed and floating assets of the company.

 

 

GARETH MORRIS CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 12 -
10
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
1,000 Ordinary shares of £1 each
1,000
1,000
1,000
1,000
11
Revaluation reserve
2017
2016
£
£
At beginning of year
224,278
230,780
Deferred tax on revaluation of tangible assets
6,620
2,218
Transfer to retained earnings
(31,479)
(8,720)
At end of year
199,419
224,278

 

 

12
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 Andrew Clarke FCA.
The auditor was Morris Cook.
13
Directors' transactions

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors Loan
-
2,812
22,623
(10,000)
15,435
2,812
22,623
(10,000)
15,435
2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.200No description of principal activity21 August 2018This audit opinion is unqualifiedMr R G MorrisMr Julian MorrisMrs E A MorrisMrs E A Morris027305792017-01-012017-12-31027305792017-12-31027305792016-12-3102730579core:NetGoodwill2017-12-3102730579core:NetGoodwill2016-12-3102730579core:LandBuildingscore:OwnedOrFreeholdAssets2017-12-3102730579core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-12-3102730579core:PlantMachinery2017-12-3102730579core:FurnitureFittings2017-12-3102730579core:MotorVehicles2017-12-3102730579core:LandBuildingscore:OwnedOrFreeholdAssets2016-12-3102730579core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-12-3102730579core:PlantMachinery2016-12-3102730579core:FurnitureFittings2016-12-3102730579core:MotorVehicles2016-12-3102730579core:CurrentFinancialInstruments2017-12-3102730579core:CurrentFinancialInstruments2016-12-3102730579core:Non-currentFinancialInstruments2017-12-3102730579core:Non-currentFinancialInstruments2016-12-3102730579core:ShareCapital2017-12-3102730579core:ShareCapital2016-12-3102730579core:RevaluationReserve2017-12-3102730579core:RevaluationReserve2016-12-3102730579core:RetainedEarningsAccumulatedLosses2017-12-3102730579core:RetainedEarningsAccumulatedLosses2016-12-3102730579core:ShareCapitalOrdinaryShares2017-12-3102730579core:ShareCapitalOrdinaryShares2016-12-3102730579core:RevaluationReserve2016-12-3102730579bus:Director22017-01-012017-12-3102730579core:Goodwill2017-01-012017-12-3102730579core:LandBuildingscore:OwnedOrFreeholdAssets2017-01-012017-12-3102730579core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-01-012017-12-3102730579core:PlantMachinery2017-01-012017-12-3102730579core:FurnitureFittings2017-01-012017-12-3102730579core:MotorVehicles2017-01-012017-12-3102730579core:NetGoodwill2016-12-3102730579core:NetGoodwill2017-01-012017-12-3102730579core:LandBuildingscore:OwnedOrFreeholdAssets2016-12-3102730579core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-12-3102730579core:PlantMachinery2016-12-3102730579core:FurnitureFittings2016-12-3102730579core:MotorVehicles2016-12-31027305792016-12-3102730579bus:OrdinaryShareClass12017-01-012017-12-3102730579bus:OrdinaryShareClass12017-12-3102730579bus:PrivateLimitedCompanyLtd2017-01-012017-12-3102730579bus:FRS1022017-01-012017-12-3102730579bus:Audited2017-01-012017-12-3102730579bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3102730579bus:Director12017-01-012017-12-3102730579bus:Director32017-01-012017-12-3102730579bus:CompanySecretary12017-01-012017-12-3102730579bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP