Independent Access Platform Services Lim - Limited company accounts 18.2
Independent Access Platform Services Lim - Limited company accounts 18.2
REGISTERED NUMBER: 08366577 (England and Wales) |
Group Strategic Report, Report of the Directors and |
Consolidated Financial Statements for the Year Ended 31 December 2017 |
for |
Independent Access Platform Services |
Limited |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Contents of the Consolidated Financial Statements |
for the Year Ended 31 December 2017 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 3 |
Report of the Independent Auditors | 5 |
Consolidated Income Statement | 7 |
Consolidated Other Comprehensive Income | 9 |
Consolidated Balance Sheet | 10 |
Company Balance Sheet | 11 |
Consolidated Statement of Changes in Equity | 12 |
Company Statement of Changes in Equity | 13 |
Consolidated Cash Flow Statement | 14 |
Notes to the Consolidated Cash Flow Statement | 15 |
Notes to the Consolidated Financial Statements | 16 |
Independent Access Platform Services |
Limited |
Company Information |
for the Year Ended 31 December 2017 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants |
Statutory Auditor |
Cross Chambers |
9 High Street |
Newtown |
Powys |
SY16 2NY |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Group Strategic Report |
for the Year Ended 31 December 2017 |
The directors present their strategic report of the company and group for the year ended 31 December 2016. |
REVIEW OF BUSINESS |
All aspects of the group performed well with sales of machines, parts sales and outrigger Pad sales all showing healthy |
growth over 2016. |
Overall operating profit from trading activities increased from £719K in 2016 to £845K. Market conditions remained good |
in the UK despite the Brexit decision. |
The business continues to operate in two primary divisions: |
Machine sales (APS) |
APS had put in another impressive sales performance with revenues of £21.1 M , 34% up on the previous year. |
Increased competition and the weak pound both had an impact on average gross margins down from 14.2% in 2016 to |
11.8%. Relationships with our principal suppliers continues to be an area of focus in particular with Genie and Hinowa. |
Replacement Parts (IPS) |
IPS have further consolidated their significant growth in 2016 with a further 13% increase in revenues during 2017 to |
£9.75Million. Margins suffered slightly due to more aggressive pricing and increases in purchasing costs due to the |
weakness of STG. |
PRINCIPAL RISKS AND UNCERTAINTIES |
The company faces a range of risks and uncertainties as part of its day to day operations. Significant risk factors |
identified include: |
- Volatility of exchange rates causing reduced margins, higher, uncompetitive prices or lower competitor prices from |
weaker-currency locations |
- Increased competition from new market entrants including manufacturers and dealers as depressed home markets |
cause overseas companies to seek opportunities elsewhere |
- Potential changes in distribution policy by principal suppliers as UK market conditions improve. |
The company will continue to develop new distribution agreements with leading manufacturers and offer products |
covering all sectors of the powered access market as well as strengthening existing relationships with market leading |
suppliers. |
The company's principal financial assets are stock, bank balances and cash, trade and other receivables, and |
investments. The company's credit risk is primarily attributable to its trade receivables. The amounts presented in the |
accounts are net of allowances for doubtful receivables. |
The company has no significant concentration of credit risk, with exposure spread over a large number of counterparties |
and customers. |
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future |
developments, the company uses a debt factoring facility. |
ON BEHALF OF THE BOARD: |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Report of the Directors |
for the Year Ended 31 December 2017 |
The directors present their report with the financial statements of the company and the group for the year ended |
31 December 2017. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of an investment company. |
DIVIDENDS |
Interim dividends per share were paid as follows: |
Ordinary A .01p shares | 0.9569 | - 27 July 2017 |
Ordinary B .01p shares | 0.9569 | - 27 July 2017 |
The directors recommend that no final dividends be paid. |
The total distribution of dividends for the year ended 31 December 2017 will be £ 500,000 . |
FUTURE DEVELOPMENTS |
In an attempt to simplify the group structure the directors and shareholders decided to demerge the two trading |
businesses of IPS and APS. In April 2018 Independent Access Platform Services ceased to become the parent |
company of APS. The company was sold off to a newly formed holding company Access Platform Services Holdings |
Ltd. In addition the shares in Independent Access Platform Services Ltd were sold to another newly formed holding |
company, Independent Parts and Service Holdings Ltd. |
Following this share sale the old parent company Independent Access Platform Services Group Ltd was placed into |
members voluntary liquidation. |
As of April 2018 both companies have traded separately from each other and no longer form part of any group structure. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 January 2017 to the date of this |
report. |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial |
statements in accordance with applicable law and regulations. |
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors |
have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting |
Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not |
approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the |
company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the |
directors are required to: |
- | select suitable accounting policies and then apply them consistently; |
- | make judgements and accounting estimates that are reasonable and prudent; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the |
company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the |
company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. |
They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable |
steps for the prevention and detection of fraud and other irregularities. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Report of the Directors |
for the Year Ended 31 December 2017 |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies |
Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have |
taken as a director in order to make himself aware of any relevant audit information and to establish that the group's |
auditors are aware of that information. |
AUDITORS |
The auditors, Morgan Griffiths LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
Report of the Independent Auditors to the Shareholders of |
Independent Access Platform Services |
Limited |
Opinion |
We have audited the financial statements of Independent Access Platform Services Limited (the 'parent company') and |
its subsidiaries (the 'group') for the year ended 31 December 2017 which comprise the Consolidated Income Statement, |
Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated |
Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and |
Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant |
accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and |
United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard |
applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
In our opinion the financial statements: |
- | give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2017 and of the group's loss for the year then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. |
Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the |
financial statements section of our report. We are independent of the group in accordance with the ethical requirements |
that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have |
fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we |
have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to |
you where: |
- | the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or |
- | the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue. |
Other information |
The directors are responsible for the other information. The other information comprises the information in the Group |
Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the |
Auditors thereon. |
Our opinion on the financial statements does not cover the other information and we do not express any form of |
assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing |
so, consider whether the other information is materially inconsistent with the financial statements or our knowledge |
obtained in the audit or otherwise appears to be materially misstated. If, based on the work we have performed, we |
conclude that there is a material misstatement of this other information, we are required to report that fact. We have |
nothing to report in this regard. |
Opinion on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
Report of the Independent Auditors to the Shareholders of |
Independent Access Platform Services |
Limited |
Matters on which we are required to report by exception |
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in |
the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the |
Directors. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to |
you if, in our opinion: |
- | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the parent company financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of directors' remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of directors |
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are |
responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and |
for such internal control as the directors determine necessary to enable the preparation of financial statements that are |
free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's |
ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going |
concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease |
operations, or have no realistic alternative but to do so. |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from |
material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. |
Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with |
ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are |
considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic |
decisions of users taken on the basis of these financial statements. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting |
Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Use of our report |
This report is made solely to the company's shareholders, as a body, in accordance with Chapter 3 of Part 16 of the |
Companies Act 2006. Our audit work has been undertaken so that we might state to the company's shareholders those |
matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent |
permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's |
shareholders as a body, for our audit work, for this report, or for the opinions we have formed. |
for and on behalf of |
Chartered Accountants |
Statutory Auditor |
Cross Chambers |
9 High Street |
Newtown |
Powys |
SY16 2NY |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Income Statement |
for the Year Ended 31 December 2017 |
31.12.17 | 31.12.17 | 31.12.17 |
Continuing | Discontinued | Total |
Notes | £ | £ | £ |
TURNOVER | 30,245,067 | - | 30,245,067 |
Cost of sales | (24,963,615 | ) | - | (24,963,615 | ) |
GROSS PROFIT | 5,281,452 | - | 5,281,452 |
Distribution costs | (1,358,688 | ) | - | (1,358,688 | ) |
Administrative expenses | (3,177,026 | ) | - | (3,177,026 | ) |
745,738 | - | 745,738 |
Other operating income | 100,000 | - | 100,000 |
OPERATING PROFIT | 4 | 845,738 | - | 845,738 |
Exceptional expenses | 5 | (3,617,855 | ) | - | (3,617,855 | ) |
(2,772,117 | ) | - | (2,772,117 | ) |
Interest receivable and similar income | 56 | - | 56 |
Interest payable and similar expenses | 6 | (134,232 | ) | - | (134,232 | ) |
LOSS BEFORE TAXATION | (2,906,293 | ) | - | (2,906,293 | ) |
Tax on loss | 7 | (126,441 | ) | - | (126,441 | ) |
LOSS FOR THE FINANCIAL YEAR | ( |
) | ( |
) |
Loss attributable to: |
Owners of the parent | (3,032,734 | ) |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Income Statement |
for the Year Ended 31 December 2017 |
31.12.16 | 31.12.16 | 31.12.16 |
Continuing | Discontinued | Total |
Notes | £ | £ | £ |
TURNOVER | 23,786,892 | 3,077,992 | 26,864,884 |
Cost of sales | (18,963,631 | ) | (679,210 | ) | (19,642,841 | ) |
GROSS PROFIT | 4,823,261 | 2,398,782 | 7,222,043 |
Distribution costs | (969,712 | ) | (1,902,644 | ) | (2,872,356 | ) |
Administrative expenses | (3,134,509 | ) | (293,301 | ) | (3,427,810 | ) |
719,040 | 202,837 | 921,877 |
Other operating income | - | 2,510,320 | 2,510,320 |
OPERATING PROFIT | 4 | 719,040 | 2,713,157 | 3,432,197 |
Interest receivable and similar income | 1,306 | - | 1,306 |
Interest payable and similar expenses | 6 | (154,335 | ) | - | (154,335 | ) |
PROFIT BEFORE TAXATION | 566,011 | 2,713,157 | 3,279,168 |
Tax on profit | 7 | (117,106 | ) | (57,494 | ) | (174,600 | ) |
PROFIT FOR THE FINANCIAL YEAR |
Profit attributable to: |
Owners of the parent | 3,104,568 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Other Comprehensive Income |
for the Year Ended 31 December 2017 |
31.12.17 | 31.12.16 |
Notes | £ | £ |
(LOSS)/PROFIT FOR THE YEAR | (3,032,734 | ) | 3,104,568 |
OTHER COMPREHENSIVE LOSS |
Purchase of own shares | - | (249,614 | ) |
Income tax relating to other comprehensive loss |
- |
- |
OTHER COMPREHENSIVE LOSS FOR THE YEAR, NET OF INCOME TAX |
- |
(249,614 |
) |
TOTAL COMPREHENSIVE (LOSS)/INCOME FOR THE YEAR |
(3,032,734 |
) |
2,854,954 |
Total comprehensive income attributable to: |
Owners of the parent | (3,032,734 | ) | 2,854,954 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Balance Sheet |
31 December 2017 |
31.12.17 | 31.12.16 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 10 | 64,308 | 128,617 |
Tangible assets | 11 | 867,457 | 1,156,741 |
Investments | 12 | - | - |
931,765 | 1,285,358 |
CURRENT ASSETS |
Stocks | 13 | 6,699,384 | 6,376,246 |
Debtors | 14 | 6,424,790 | 10,350,313 |
Cash in hand | 422 | 270 |
13,124,596 | 16,726,829 |
CREDITORS |
Amounts falling due within one year | 15 | 12,424,543 | 12,690,477 |
NET CURRENT ASSETS | 700,053 | 4,036,352 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
1,631,818 |
5,321,710 |
CREDITORS |
Amounts falling due after more than one year |
16 |
(54,099 |
) |
(148,462 |
) |
PROVISIONS FOR LIABILITIES | 20 | (150,698 | ) | (213,493 | ) |
NET ASSETS | 1,427,021 | 4,959,755 |
CAPITAL AND RESERVES |
Called up share capital | 21 | 5,225 | 5,225 |
Capital redemption reserve | 22 | 275 | 275 |
Other reserves | 22 | 256,606 | 256,606 |
Retained earnings | 22 | 1,164,915 | 4,697,649 |
SHAREHOLDERS' FUNDS | 26 | 1,427,021 | 4,959,755 |
The financial statements were approved by the Board of Directors on 19 September 2018 and were signed on its behalf |
by: |
A D Jennings - Director |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Company Balance Sheet |
31 December 2017 |
31.12.17 | 31.12.16 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 10 | - | - |
Tangible assets | 11 |
Investments | 12 |
CURRENT ASSETS |
Debtors | 14 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 15 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CAPITAL AND RESERVES |
Called up share capital | 21 |
Capital redemption reserve | 22 |
Retained earnings | 22 |
SHAREHOLDERS' FUNDS | 26 |
Company's (loss)/profit for the financial year | (3,117,777 | ) | 4,232,505 |
The financial statements were approved by the Board of Directors on by: |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Statement of Changes in Equity |
for the Year Ended 31 December 2017 |
Called up | Capital |
share | Retained | redemption | Other | Total |
capital | earnings | reserve | reserves | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2016 | 5,500 | 2,192,950 | - | 256,606 | 2,455,056 |
Changes in equity |
Issue of share capital | (275 | ) | - | - | - | (275 | ) |
Dividends | - | (349,980 | ) | - | - | (349,980 | ) |
Total comprehensive income | - | 2,854,679 | 275 | - | 2,854,954 |
Balance at 31 December 2016 | 5,225 | 4,697,649 | 275 | 256,606 | 4,959,755 |
Changes in equity |
Dividends | - | (500,000 | ) | - | - | (500,000 | ) |
Total comprehensive loss | - | (3,032,734 | ) | - | - | (3,032,734 | ) |
Balance at 31 December 2017 | 5,225 | 1,164,915 | 275 | 256,606 | 1,427,021 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Company Statement of Changes in Equity |
for the Year Ended 31 December 2017 |
Called up | Capital |
share | Retained | redemption | Total |
capital | earnings | reserve | equity |
£ | £ | £ | £ |
Balance at 1 January 2016 |
Changes in equity |
Issue of share capital | ( |
) | - | - | ( |
) |
Dividends | - | ( |
) | - | ( |
) |
Total comprehensive income | - |
Balance at 31 December 2016 |
Changes in equity |
Dividends | - | ( |
) | - | ( |
) |
Total comprehensive loss | - | ( |
) | ( |
) |
Balance at 31 December 2017 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Consolidated Cash Flow Statement |
for the Year Ended 31 December 2017 |
31.12.17 | 31.12.16 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,836,943 | 3,017,807 |
Interest paid | (105,174 | ) | (117,888 | ) |
Interest element of hire purchase payments paid |
(29,058 |
) |
(36,447 |
) |
Tax paid | (239,063 | ) | (110,777 | ) |
Net cash from operating activities | 1,463,648 | 2,752,695 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (174,809 | ) | (298,085 | ) |
Sale of tangible fixed assets | 163,748 | 925,018 |
Interest received | 56 | 1,306 |
Net cash from investing activities | (11,005 | ) | 628,239 |
Cash flows from financing activities |
Loan repayments in year | - | (21,242 | ) |
Loan to new Parent company | 15,900 | (3,633,754 | ) |
Capital repayments in year | (252,687 | ) | (196,434 | ) |
Amount introduced by directors | - | 117,001 |
Share buyback | - | (249,889 | ) |
Equity dividends paid | (500,000 | ) | (349,980 | ) |
Net cash from financing activities | (736,787 | ) | (4,334,298 | ) |
Increase/(decrease) in cash and cash equivalents | 715,856 | (953,364 | ) |
Cash and cash equivalents at beginning of year |
2 |
(5,448,558 |
) |
(4,495,194 |
) |
Cash and cash equivalents at end of year | 2 | (4,732,702 | ) | (5,448,558 | ) |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Cash Flow Statement |
for the Year Ended 31 December 2017 |
1. | RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
31.12.17 | 31.12.16 |
£ | £ |
(Loss)/profit before taxation | (2,906,293 | ) | 3,279,168 |
Depreciation charges | 399,983 | 394,128 |
Profit on disposal of fixed assets | (9,416 | ) | (108,015 | ) |
Exceptional item | 3,617,855 | - |
Finance costs | 134,232 | 154,335 |
Finance income | (56 | ) | (1,306 | ) |
1,236,305 | 3,718,310 |
Increase in stocks | (323,138 | ) | (1,277,893 | ) |
Decrease/(increase) in trade and other debtors | 291,769 | (520,078 | ) |
Increase in trade and other creditors | 632,007 | 1,097,468 |
Cash generated from operations | 1,836,943 | 3,017,807 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of |
these Balance Sheet amounts: |
Year ended 31 December 2017 |
31.12.17 | 1.1.17 |
£ | £ |
Cash and cash equivalents | 422 | 270 |
Bank overdrafts | (4,733,124 | ) | (5,448,828 | ) |
(4,732,702 | ) | (5,448,558 | ) |
Year ended 31 December 2016 |
31.12.16 | 1.1.16 |
£ | £ |
Cash and cash equivalents | 270 | 724 |
Bank overdrafts | (5,448,828 | ) | (4,495,918 | ) |
(5,448,558 | ) | (4,495,194 | ) |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements |
for the Year Ended 31 December 2017 |
1. | STATUTORY INFORMATION |
Independent Access Platform Services Limited is a |
and Wales. The company's registered number and registered office address can be found on the General |
Information page. |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Basis of consolidation |
Independent Access Platform Services Limited was incorporated on 18 January 2013 in order to enact a merger |
of 2 existing businesses - Independent Parts & Service Limited and Access Platform Sales Limited. The |
Company acquired 100% of the share capital in both subsidiaries with effect from 28 February 2013. As |
consideration for the sale of their ordinary shares, each shareholder who had previously held shares in |
Independent Parts & Service Limited received 29p per ordinary share and 1 share in Independent Access |
Platform Services Limited for every 123 shares previously held in Independent Parts & Service Limited. Each |
shareholder who had previously held shares in Access Platform Sales Limited received 1 share in Independent |
Access Platform Services Limited for every 3.6 shares previously held in Access Platform Sales Limited, with no |
additional cash consideration. Total consideration paid by Independent Access Platform Services Limited was |
5600 ordinary 1p shares and £100,000 cash. |
The business combination has been accounted for using merger accounting principles, in order to meet the |
overriding requirement under section 404(5) of the Companies Act 2006 for financial statements to show a true |
and fair view. The transaction does not meet one of the conditions for merger accounting under the Companies |
Act 2006, namely that the fair value if any non-equity consideration must not exceed 10% of the nominal value of |
equity shares issued. However the Directors consider that the alternative approach of acquisition accounting, |
with the restatement of separable assets and liabilities to fair values, the creation of goodwill and inclusion of |
post combination results only, would not give a true and fair view of the Group's results and financial position. |
The substance of the transaction was not the acquisition of 2 businesses, but a genuine merger. The Directors |
consider that it is not practicable to quantify the effect of this departure from the Companies Act 2006 |
requirements. |
No significant adjustments were made to the assets and liabilities of either company which have been recorded |
at their book values immediately prior to the merger. The book value of net assets of Independent Parts & |
Service Limited and Access Platform Sales Limited at the date of the merger were £938k and £716k |
respectively. The difference arising on consolidation of £256,606 between the consideration given and the |
nominal value of the shares acquired has been credited to reserves. |
The consolidated financial statements include the results of Independent Access Platform Services Limited and |
all its subsidiary undertakings. All intra-Group balances, transactions, income and expenses are eliminated in full |
on consolidation. The results of subsidiary undertakings acquired or disposed of during the period are included |
or excluded from the Profit and loss account from the effective date of acquisition or disposal. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, |
value added tax and other sales taxes. |
Revenue Recognition |
Income is recognised when goods have been delivered to customers such that risks and rewards of ownership |
have transferred to them. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
2. | ACCOUNTING POLICIES - continued |
Goodwill |
Goodwill arising on the acquisition of subsidiary undertakings, representing any excess of the fair value of the |
consideration given over the fair value of the identifiable assets and liabilities acquired, is capitalised and written |
off on a straight line basis over its useful economic life, which is 5 years. Provision is made for any impairment. |
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life. |
Intangible assets |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost |
less any accumulated amortisation and any accumulated impairment losses. |
Tangible fixed assets |
Improvements to property | - |
Plant and machinery | - |
Fixtures and fittings | - |
Motor vehicles | - |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and |
slow moving items. |
Stock is valued on the first in first out basis. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income |
Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in |
equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or |
substantively enacted by the balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the |
balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from |
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws |
that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal |
of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they |
will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Research and development |
Research expenditure is written off to the profit and loss account in the year in which it is incurred. Development |
expenditure is written off in the same way unless the directors are satisfied as to the technical, commercial and |
financial viability of individual projects. In this situation, the expenditure is deferred and amortised over the |
period during which the company is expected to benefit. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
2. | ACCOUNTING POLICIES - continued |
Foreign currencies |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the |
balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling |
at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
Forward currency contracts are entered into on occasion, the effects of which are disclosed in the accounts if |
material. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those |
held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance |
leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element |
of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the |
lease. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension |
scheme are charged to profit or loss in the period to which they relate. |
Investments |
Fixed asset investments are shown at cost less provision for impairment. |
3. | EMPLOYEES AND DIRECTORS |
31.12.17 | 31.12.16 |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
31.12.17 | 31.12.16 |
Directors | 4 | 4 |
Administration | 17 | 17 |
Parts and service | 27 | 66 |
Production and sales | 18 | 15 |
The average number of employees by undertakings that were proportionately consolidated during the year was |
NIL (2016 - NIL). |
31.12.17 | 31.12.16 |
£ | £ |
Directors' remuneration |
Directors' pension contributions to money purchase schemes |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
3. | EMPLOYEES AND DIRECTORS - continued |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes |
Information regarding the highest paid director is as follows: |
31.12.17 | 31.12.16 |
£ | £ |
Emoluments etc |
Pension contributions to money purchase schemes |
The group's key management personnel are considered to be the directors. |
4. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
31.12.17 | 31.12.16 |
£ | £ |
Hire of plant and machinery |
Operating lease income | ( |
) |
Depreciation - owned assets |
Depreciation - assets on hire purchase contracts |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Goodwill amortisation |
Auditors' remuneration |
Auditors' remuneration for non audit work |
Property rents |
Van rental |
5. | EXCEPTIONAL ITEMS |
31.12.17 | 31.12.16 |
£ | £ |
Sale of subsidiary | - | 2,510,320 |
Dilapidation costs | - | (65,600 | ) |
Relocation costs | - | (32,873 | ) |
Exceptional expenses | ( |
) |
(3,617,855 | ) | 2,411,847 |
2017: |
The exceptional item represents the write off of the intercompany loan with IAPS Group Ltd. |
2016: |
Platform Repair and Service Limited was formed in the year to enable the transfer of the service division to it, for |
subsequent sale.outside of the group. The sale proceeds from this sale are shown above as an exceptional |
item. The results of the service division have been separately disclosed as discontinued operations in the |
Income Statement. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
31.12.17 | 31.12.16 |
£ | £ |
Bank interest |
Bank loan interest |
Interest payable |
Hire purchase |
7. | TAXATION |
Analysis of the tax charge |
The tax charge on the loss for the year was as follows: |
31.12.17 | 31.12.16 |
£ | £ |
Current tax: |
UK corporation tax |
Under/over provision in prior year | (167 | ) | (12 | ) |
Total current tax |
Deferred tax | ( |
) | ( |
) |
Tax on (loss)/profit |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is |
explained below: |
31.12.17 | 31.12.16 |
£ | £ |
(Loss)/profit before tax | ( |
) |
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of |
( |
) |
Effects of: |
Expenses not deductible for tax purposes |
Income not taxable for tax purposes | ( |
) |
Capital allowances in excess of depreciation | ( |
) | - |
Depreciation in excess of capital allowances | - |
Adjustments to tax charge in respect of previous periods | ( |
) | ( |
) |
subject to UK corporation tax |
Group relief from parent (not consolidated) | (12,880 | ) | - |
Total tax charge | 126,441 | 174,600 |
Tax effects relating to effects of other comprehensive income |
There were no tax effects for the year ended 31 December 2017. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
7. | TAXATION - continued |
31.12.16 |
Gross | Tax | Net |
£ | £ | £ |
Purchase of own shares | ( |
) | - | (249,614 | ) |
8. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not |
presented as part of these financial statements. |
9. | DIVIDENDS |
31.12.17 | 31.12.16 |
£ | £ |
Ordinary A shares of .01p each |
Interim |
Ordinary B shares of .01p each |
Interim |
10. | INTANGIBLE FIXED ASSETS |
Group |
Development |
Goodwill | costs | Totals |
£ | £ | £ |
COST |
At 1 January 2017 |
and 31 December 2017 |
AMORTISATION |
At 1 January 2017 |
Amortisation for year |
At 31 December 2017 |
NET BOOK VALUE |
At 31 December 2017 |
At 31 December 2016 | 128,617 | - | 128,617 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
11. | TANGIBLE FIXED ASSETS |
Group |
Improvements | Fixtures |
to | Plant and | and | Motor |
property | machinery | fittings | vehicles | Totals |
£ | £ | £ | £ | £ |
COST |
At 1 January 2017 | 69,711 | 1,240,599 | 207,682 | 600,267 | 2,118,259 |
Additions | - | 167,424 | 7,085 | 26,214 | 200,723 |
Disposals | (59,228 | ) | (347,725 | ) | (196,845 | ) | (30,335 | ) | (634,133 | ) |
At 31 December 2017 | 10,483 | 1,060,298 | 17,922 | 596,146 | 1,684,849 |
DEPRECIATION |
At 1 January 2017 | 66,713 | 497,747 | 198,609 | 198,450 | 961,519 |
Charge for year | 2,998 | 191,374 | 5,476 | 135,826 | 335,674 |
Eliminated on disposal | (59,228 | ) | (197,089 | ) | (196,846 | ) | (26,638 | ) | (479,801 | ) |
At 31 December 2017 | 10,483 | 492,032 | 7,239 | 307,638 | 817,392 |
NET BOOK VALUE |
At 31 December 2017 | - | 568,266 | 10,683 | 288,508 | 867,457 |
At 31 December 2016 | 2,998 | 742,852 | 9,073 | 401,817 | 1,156,740 |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Plant and | Motor |
machinery | vehicles | Totals |
£ | £ | £ |
COST |
At 1 January 2017 | 555,351 | 502,856 | 1,058,207 |
Additions | - | 25,914 | 25,914 |
Disposals | (53,300 | ) | - | (53,300 | ) |
Transfer to ownership | (234,202 | ) | - | (234,202 | ) |
At 31 December 2017 | 267,849 | 528,770 | 796,619 |
DEPRECIATION |
At 1 January 2017 | 187,338 | 160,238 | 347,576 |
Charge for year | 38,396 | 117,667 | 156,063 |
Eliminated on disposal | (18,875 | ) | - | (18,875 | ) |
Transfer to ownership | (92,052 | ) | - | (92,052 | ) |
At 31 December 2017 | 114,807 | 277,905 | 392,712 |
NET BOOK VALUE |
At 31 December 2017 | 153,042 | 250,865 | 403,907 |
At 31 December 2016 | 368,013 | 342,618 | 710,631 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
12. | FIXED ASSET INVESTMENTS |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1 January 2017 |
and 31 December 2017 |
NET BOOK VALUE |
At 31 December 2017 |
At 31 December 2016 |
The group or the company's investments at the Balance Sheet date in the share capital of companies include |
the following: |
Subsidiaries |
Registered office: England & Wales |
Nature of business: |
% |
Class of shares: | holding |
31.12.17 | 31.12.16 |
£ | £ |
Aggregate capital and reserves |
Profit for the year |
Registered office: England & Wales |
Nature of business: |
% |
Class of shares: | holding |
31.12.17 | 31.12.16 |
£ | £ |
Aggregate capital and reserves |
Profit for the year |
Upright Powered Access Sales UK Ltd |
Registered office: England & Wales |
Nature of business: Dormant |
% |
Class of shares: | holding |
Ordinary | 100.00 |
This company has been dormant since the 1st January 2013. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
12. | FIXED ASSET INVESTMENTS - continued |
Specialized Access Limited (formerly - Height For Hire) |
Registered office: England & Wales |
Nature of business: Rental of Machines |
% |
Class of shares: | holding |
Ordinary | 100.00 |
31.12.17 | 31.12.16 |
£ | £ |
Aggregate capital and reserves | (13 | ) | (13 | ) |
Profit for the year | - | 6,138 |
This company was dormant throughout the year and was dissolved on the 6th March 2018. |
P L Crane Sales Ltd |
Registered office: England & Wales |
Nature of business: Supplier of outrigger pads and mats |
% |
Class of shares: | holding |
Ordinary | 100.00 |
This company ceased trading in 2013 and has been dormant since the 1st January 2014 and was dissolved on |
the 5th April 2016. |
13. | STOCKS |
Group |
31.12.17 | 31.12.16 |
£ | £ |
Stocks | 6,699,384 | 6,376,246 |
14. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31.12.17 | 31.12.16 | 31.12.17 | 31.12.16 |
£ | £ | £ | £ |
Trade debtors | 6,368,798 | 6,253,941 |
Amounts owed by group undertakings | - | 3,633,754 |
Other debtors | - | 355,000 |
Prepayments and accrued income | 55,992 | 107,618 |
6,424,790 | 10,350,313 |
The amount owed by group undertakings was due from the parent company IAPS Group Limited and has been |
written off as an exceptional item in the current year. |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31.12.17 | 31.12.16 | 31.12.17 | 31.12.16 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 17) | 4,733,124 | 5,448,828 |
Hire purchase contracts (see note 18) | 170,544 | 302,954 |
Trade creditors | 6,360,934 | 5,566,770 |
Tax | 122,671 | 172,498 |
Social security and other taxes | 48,732 | 50,904 |
VAT | 534,201 | 486,406 | - | - |
Other creditors | 11,326 | 10,627 |
Accrued expenses | 443,011 | 651,490 |
12,424,543 | 12,690,477 |
16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group |
31.12.17 | 31.12.16 |
£ | £ |
Hire purchase contracts (see note 18) | 54,099 | 148,462 |
17. | LOANS |
An analysis of the maturity of loans is given below: |
Group |
31.12.17 | 31.12.16 |
£ | £ |
Amounts falling due within one year or on |
demand: |
Bank overdrafts | 4,733,124 | 5,448,828 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
18. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
31.12.17 | 31.12.16 |
£ | £ |
Gross obligations repayable: |
Within one year | 188,423 | 333,976 |
Between one and five years | 57,156 | 164,735 |
245,579 | 498,711 |
Finance charges repayable: |
Within one year | 17,879 | 31,022 |
Between one and five years | 3,057 | 16,273 |
20,936 | 47,295 |
Net obligations repayable: |
Within one year | 170,544 | 302,954 |
Between one and five years | 54,099 | 148,462 |
224,643 | 451,416 |
Group |
Non-cancellable operating |
leases |
31.12.17 | 31.12.16 |
£ | £ |
Within one year | 164,666 | 168,000 |
Between one and five years | 640,000 | 644,666 |
In more than five years | 360,000 | 520,000 |
1,164,666 | 1,332,666 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
18. | LEASING AGREEMENTS - continued |
Operating lease income |
Independent Parts and Service Limited signed an underlease dated 1st November 2016 with Genie UK Limited |
for part of the property that it rents. The lease ends on the 28th March 2025. |
The future minimum payments under non-cancellable operating leases for each of the following periods is as |
follows: |
31.12.17 | 31.12.16 |
£ | £ |
Within one year | 100,000 | 100,000 |
Between one and five years | 400,000 | 400,000 |
In more than five years | 225,000 | 325,000 |
725,000 | 825,000 |
======= | ======= |
19. | SECURED DEBTS |
The following secured debts are included within creditors: |
Group |
31.12.17 | 31.12.16 |
£ | £ |
Bank overdraft | 4,733,124 | 5,448,828 |
Hire purchase contracts | 224,643 | 451,416 |
4,957,767 | 5,900,244 |
There are two debentures held by Natwest dated the 16th July 1998 and the 21st April 2010 covering all assets |
of the group. |
BNP Paribas hold a fixed charge and a debenture over debts against Independent Parts & Service Ltd and |
Access Platform Services Ltd in respect of their Invoice discounting facility. |
Independent Parts & Service Ltd has signed a 'Deed of Guarantee and Indemnity' for up to £2 million to one of |
its suppliers as a cross guarantee for its fellow subsidiary Access Platform Sales Limited, who has also signed a |
'Deed of Guarantee and Indemnity' for up to £900,000 to one of its suppliers as a cross guarantee for its fellow |
subsidiary Independent Parts & Service Limited. |
20. | PROVISIONS FOR LIABILITIES |
Group |
31.12.17 | 31.12.16 |
£ | £ |
Deferred tax |
Accelerated capital allowances | 150,698 | 213,493 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
20. | PROVISIONS FOR LIABILITIES - continued |
Group |
Deferred |
tax |
£ |
Balance at 1 January 2017 | 213,493 |
Provided during year | (62,795 | ) |
Balance at 31 December 2017 | 150,698 |
21. | CALLED UP SHARE CAPITAL |
Allotted and issued: |
Number: | Class: | Nominal | 31.12.17 | 31.12.16 |
value: | £ | £ |
Share capital 1 | .01p | 3,596 | 3,596 |
Share capital 2 | .01p | 1,629 | 1,629 |
5,225 | 5,225 |
22. | RESERVES |
Group |
Capital |
Retained | redemption | Other |
earnings | reserve | reserves | Totals |
£ | £ | £ | £ |
At 1 January 2017 | 4,697,649 | 275 | 256,606 | 4,954,530 |
Deficit for the year | (3,032,734 | ) | (3,032,734 | ) |
Dividends | (500,000 | ) | (500,000 | ) |
At 31 December 2017 | 1,164,915 | 275 | 256,606 | 1,421,796 |
Company |
Capital |
Retained | redemption |
earnings | reserve | Totals |
£ | £ | £ |
At 1 January 2017 | 3,732,849 |
Deficit for the year | ( |
) | ( |
) |
Dividends | ( |
) | ( |
) |
At 31 December 2017 | 115,072 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
23. | ULTIMATE PARENT COMPANY |
At 31st December 2017 IAPS Group Ltd is regarded as being the company's ultimate parent company. This |
company was incorporated on the 11th October 2016 as part of a group reconstruction. As part of a further |
group reconstruction IAPS Group Ltd was placed into members voluntary liquidation on the 3rd April 2018. |
Following the reconstruction the new ultimate parent company is Independent Parts and Service Holdings |
Limited which was incorporated on the 16th January 2018. |
24. | RELATED PARTY DISCLOSURES |
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The |
Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party |
transactions with wholly owned subsidiaries within the group. |
Transactions between group entities which have been eliminated on consolidation are not disclosed within the |
financial statements. |
During the year Independent Parts & Service Ltd paid rent of £160,000 (2016 £160,000) under a 10 years lease |
to Hortonwood Properties Ltd and no amounts were outstanding at the year end. Mr A D Jennings and Mr J I |
Daintith are directors and shareholders of Hortonwood Properties Ltd. |
During the year Access Platform Services Ltd paid rent of £7,000 (2016: £28,000) for the premises in Scotland |
to the Alliance Trust, the administrators of a personal self invested pension fund of Mr. J Daintith. No formal |
lease is in place. |
25. | ULTIMATE CONTROLLING PARTY |
The controlling party is the board of directors of the ultimate parent company who are the majority shareholders. |
26. | RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS |
Group |
31.12.17 | 31.12.16 |
£ | £ |
(Loss)/profit for the financial year | (3,032,734 | ) | 3,104,568 |
Dividends | (500,000 | ) | (349,980 | ) |
(3,532,734 | ) | 2,754,588 |
Other comprehensive income relating to the year (net) | - | (249,614 | ) |
Payments to acquire own shares | - | (275 | ) |
Exchange rate differences |
Share issue in subsidiary |
Prior year adjustment |
Net (reduction)/addition to shareholders' funds | (3,532,734 | ) | 2,504,699 |
Opening shareholders' funds | 4,959,755 | 2,455,056 |
Closing shareholders' funds | 1,427,021 | 4,959,755 |
Independent Access Platform Services |
Limited (Registered number: 08366577) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 December 2017 |
26. | RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS - continued |
Company |
31.12.17 | 31.12.16 |
£ | £ |
(Loss)/profit for the financial year | ( |
) |
Dividends | ( |
) | ( |
) |
(3,617,777 | ) | 3,882,525 |
Other comprehensive income relating to the year (net) | - | (249,614 | ) |
Payments to acquire own shares | - | (275 | ) |
Net (reduction)/addition to shareholders' funds | (3,617,777 | ) | 3,632,636 |
Opening shareholders' funds | 3,738,074 | 105,438 |
Closing shareholders' funds | 120,297 | 3,738,074 |