Cardiff Steel Erection Limited - Period Ending 2018-07-31

Cardiff Steel Erection Limited - Period Ending 2018-07-31


Cardiff Steel Erection Limited 05496163 false 2017-08-01 2018-07-31 2018-07-31 The principal activity of the company is provision of steel erection services Digita Accounts Production Advanced 6.21.8540.0 Software true 05496163 2017-08-01 2018-07-31 05496163 2018-07-31 05496163 bus:OrdinaryShareClass1 2018-07-31 05496163 bus:OrdinaryShareClass2 2018-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2018-07-31 05496163 core:ShareCapital 2018-07-31 05496163 core:CurrentFinancialInstruments 2018-07-31 05496163 core:CurrentFinancialInstruments core:WithinOneYear 2018-07-31 05496163 core:Non-currentFinancialInstruments 2018-07-31 05496163 core:Non-currentFinancialInstruments core:AfterOneYear 2018-07-31 05496163 core:FurnitureFittingsToolsEquipment 2018-07-31 05496163 core:LandBuildings 2018-07-31 05496163 core:MotorVehicles 2018-07-31 05496163 core:OtherPropertyPlantEquipment 2018-07-31 05496163 bus:SmallEntities 2017-08-01 2018-07-31 05496163 bus:AuditExemptWithAccountantsReport 2017-08-01 2018-07-31 05496163 bus:FullAccounts 2017-08-01 2018-07-31 05496163 bus:RegisteredOffice 2017-08-01 2018-07-31 05496163 bus:CompanySecretary1 2017-08-01 2018-07-31 05496163 bus:Director1 2017-08-01 2018-07-31 05496163 bus:Director2 2017-08-01 2018-07-31 05496163 bus:OrdinaryShareClass1 2017-08-01 2018-07-31 05496163 bus:OrdinaryShareClass2 2017-08-01 2018-07-31 05496163 bus:PrivateLimitedCompanyLtd 2017-08-01 2018-07-31 05496163 bus:Agent1 2017-08-01 2018-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2017-08-01 2018-07-31 05496163 core:ShareCapital 2017-08-01 2018-07-31 05496163 core:FurnitureFittingsToolsEquipment 2017-08-01 2018-07-31 05496163 core:LandBuildings 2017-08-01 2018-07-31 05496163 core:MotorVehicles 2017-08-01 2018-07-31 05496163 core:OtherPropertyPlantEquipment 2017-08-01 2018-07-31 05496163 core:PlantMachinery 2017-08-01 2018-07-31 05496163 core:KeyManagementPersonnel 2017-08-01 2018-07-31 05496163 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-08-01 2018-07-31 05496163 1 2017-08-01 2018-07-31 05496163 countries:UnitedKingdom 2017-08-01 2018-07-31 05496163 2017-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2017-07-31 05496163 core:ShareCapital 2017-07-31 05496163 core:FurnitureFittingsToolsEquipment 2017-07-31 05496163 core:LandBuildings 2017-07-31 05496163 core:MotorVehicles 2017-07-31 05496163 core:OtherPropertyPlantEquipment 2017-07-31 05496163 2016-08-01 2017-07-31 05496163 2017-07-31 05496163 bus:OrdinaryShareClass1 2017-07-31 05496163 bus:OrdinaryShareClass2 2017-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2017-07-31 05496163 core:ShareCapital 2017-07-31 05496163 core:CurrentFinancialInstruments 2017-07-31 05496163 core:CurrentFinancialInstruments core:WithinOneYear 2017-07-31 05496163 core:Non-currentFinancialInstruments 2017-07-31 05496163 core:Non-currentFinancialInstruments core:AfterOneYear 2017-07-31 05496163 core:FurnitureFittingsToolsEquipment 2017-07-31 05496163 core:LandBuildings 2017-07-31 05496163 core:MotorVehicles 2017-07-31 05496163 core:OtherPropertyPlantEquipment 2017-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2016-08-01 2017-07-31 05496163 core:ShareCapital 2016-08-01 2017-07-31 05496163 2016-07-31 05496163 core:RetainedEarningsAccumulatedLosses 2016-07-31 05496163 core:ShareCapital 2016-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05496163

Cardiff Steel Erection Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2018

HSJ Accountants Ltd
Severn House
Hazell Drive
Newport
South Wales
NP10 8FY

 

Cardiff Steel Erection Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Statement of Changes in Equity

5

Notes to the Financial Statements

6 to 11

 

Cardiff Steel Erection Limited

Company Information

Directors

Mr DJ Russell

Mr AG Cooper

Company secretary

Mrs LR Cooper

Registered office

Unit 6
Roundabout Court
Bedwas House Industrial Estate
Caerphilly
CF83 8FS


 

Accountants

HSJ Accountants Ltd
Severn House
Hazell Drive
Newport
South Wales
NP10 8FY

 

Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Cardiff Steel Erection Limited
for the Year Ended 31 July 2018

As described on the balance sheet you are responsible for the compilation of the accounts for the year ended 31 July 2018, as set out on pages 3 to 11, and you consider that the company is exempt from an audit. In accordance with your instructions we have compiled the unaudited accounts from the accounting records and from information and explanations supplied to us.














HSJ Accountants Ltd
Severn House
Hazell Drive
Newport
South Wales
NP10 8FY

13 November 2018

 

Cardiff Steel Erection Limited

(Registration number: 05496163)
Balance Sheet as at 31 July 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

384,272

321,711

Current assets

 

Debtors

5

577,665

564,559

Cash at bank and in hand

 

746,782

397,982

 

1,324,447

962,541

Creditors: Amounts falling due within one year

6

(486,222)

(304,650)

Net current assets

 

838,225

657,891

Total assets less current liabilities

 

1,222,497

979,602

Creditors: Amounts falling due after more than one year

6

(27,866)

(39,272)

Provisions for liabilities

(32,963)

(32,963)

Net assets

 

1,161,668

907,367

Capital and reserves

 

Called up share capital

7

3,100

3,100

Profit and loss account

1,158,568

904,267

Total equity

 

1,161,668

907,367

 

Cardiff Steel Erection Limited

(Registration number: 05496163)
Balance Sheet as at 31 July 2018

For the financial year ending 31 July 2018 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.

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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 13 November 2018 and signed on its behalf by:
 

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

Mr DJ Russell

Director

 

Cardiff Steel Erection Limited

Statement of Changes in Equity for the Year Ended 31 July 2018

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2017

3,100

904,267

907,367

Profit for the year

-

380,616

380,616

Total comprehensive income

-

380,616

380,616

Dividends

-

(126,315)

(126,315)

At 31 July 2018

3,100

1,158,568

1,161,668

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2016

3,100

621,395

624,495

Profit for the year

-

371,477

371,477

Total comprehensive income

-

371,477

371,477

Dividends

-

(88,605)

(88,605)

At 31 July 2017

3,100

904,267

907,367

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

1

General information

The company registration number is: 05496163

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

The address of its registered office is:
Unit 6
Roundabout Court
Bedwas House Industrial Estate
Caerphilly
CF83 8FS

These financial statements were authorised for issue by the Board on 13 November 2018.

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.

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

Land and buildings

2% straight line

Plant, machinery and equipment

10% straight line

Furniture, fittings and equipment

25% straight line

Motor vehicles

25% straight line

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.

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

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.

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

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

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.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

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.

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 21 (2017 - 25).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 August 2017

116,709

171,116

130,627

217,391

635,843

Additions

112,497

400

-

-

112,897

Disposals

-

-

(21,875)

-

(21,875)

At 31 July 2018

229,206

171,516

108,752

217,391

726,865

Depreciation

At 1 August 2017

18,672

170,983

59,260

65,217

314,132

Charge for the year

2,335

229

17,873

21,739

42,176

Eliminated on disposal

-

-

(13,715)

-

(13,715)

At 31 July 2018

21,007

171,212

63,418

86,956

342,593

Carrying amount

At 31 July 2018

208,199

304

45,334

130,435

384,272

At 31 July 2017

98,037

133

71,367

152,174

321,711

Included within the net book value of land and buildings above is £208,199 (2017 - £98,037) in respect of freehold land and buildings. The value of the land and buildings is considered by the directors to be stated at fair value.
 

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

5

Debtors

2018
£

2017
£

Trade debtors

390,516

422,715

Other debtors

187,149

141,844

 

577,665

564,559

6

Creditors

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

8

12,571

23,408

Trade creditors

 

183,920

99,624

Taxation and social security

 

162,480

135,170

Corporation tax

 

98,294

24,208

Directors' current accounts

 

24,797

18,265

Accruals and deferred income

 

4,160

3,975

 

486,222

304,650

Due after one year

 

Loans and borrowings

8

27,866

39,272

7

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

Class E of £0.01 each

300,000

3,000.00

300,000

3,000.00

 

300,100

3,100

300,100

3,100

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

8

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

12,106

9,826

Finance lease liabilities

15,760

29,446

27,866

39,272

2018
£

2017
£

Current loans and borrowings

Bank borrowings

2,761

10,881

Finance lease liabilities

9,810

12,527

12,571

23,408

Bank borrowings

The bank loan is secured by a fixed charge over the land and buildings on the company balance sheet.

Other borrowings

The hire purchase contracts are secured by a fixed charge over the specific motor vehicles on the company balance sheet.

9

Dividends

 

2018

2017

 

£

£

Interim dividend of £1,263.15 (2017 - £886.05) per ordinary share

126,315

88,605

 

Cardiff Steel Erection Limited

Notes to the Financial Statements for the Year Ended 31 July 2018

10

Related party transactions

Key management personnel

Director

Summary of transactions with key management

During the year the directors received remuneration totalling £47,500 (2017 - £39,025), pension contributions totalling £112,000 (2017 - £150,000) and dividends totalling £97,263 (2017 - £68,226). The directors also provided unsecured, interest free, repayable on demand loans to the company during the year. At the balance sheet date the amount due is to the directors was £24,797 (2017 - £18,265).