HADDEN_CONSTRUCTION_LIMIT - Accounts


Company Registration No. SC141875 (Scotland)
HADDEN CONSTRUCTION LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
HADDEN CONSTRUCTION LIMITED
COMPANY INFORMATION
Directors
Scott N Hadden
Craig J W Armit
Anne M Nicol
Stephen J Lynas
Paul Shankland
Steven Brady
(Appointed 4 September 2017)
Secretary
Anne M Nicol
Company number
SC141875
Registered office
1 Maidenplain Place
Aberuthven
AUCHTERARDER
PH3 1HB
Auditor
Finlaysons
15 High Street
CRIEFF
PH7 3HU
Bankers
Bank of Scotland
1 Galvelmore Street
CRIEFF
PH7 4DN
Solicitors
J M & J Mailer
2A King Street
STIRLING
FK8 1BA
HADDEN CONSTRUCTION LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 24
HADDEN CONSTRUCTION LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 1 -

The directors present the strategic report for the year ended 31 March 2018.

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the directors who expect to maintain the company's level of performance and trading in the foreseeable future.

 

Our aim is to present a balanced and comprehensive review of the development and performance of our business during the reported year and its position at the year end. Our review is consistent with the size and reasonably uncomplicated nature of our business and is written in the context of the risks, challenges and uncertainties we face.

 

The company's core business remains as the construction and refurbishment of major public sector and commercial buildings and the development and construction of speculative housing for sale, together with new affordable housing for the public sector. Our strategic and targeted marketing plan to nurture existing trading relationships, find new markets and re-enter sectors that were currently dormant realised significant success, most notably our appointment on to four new frameworks and the award of a £5m new Motor Store for Arnold Clark, which we delivered in the same financial year.

 

These have been the principal contributory factors behind the increase in turnover from the previous year of approximately 50.05%. Inevitably the execution of larger contracts resulted in a decrease in gross profit percentage from 14.69% to 12.32%, however this produced an increase in operating profit from £581,243 (2.99%) to £929,197 (3.18%). After taxation, £553,729 has been added to the reserves. Return on capital employed was 19.70% (2017- 14.57%). This is calculated as profit after tax divided by net assets.

 

Principal risks and uncertainties

The risks facing the company are those for the construction industry generally. The company has continued to market in their current sphere of operations and to seek other sectors for expansion through new development partners and construction opportunities.

Development and performance
We consider that the financial position of the company at the year end is healthy, the balance sheet has strengthened and short term prospects remain positive.

By order of the board

Anne M Nicol
Secretary
20 December 2018
HADDEN CONSTRUCTION LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2018.

Principal activities

The principal activity of the company is that of construction in the commercial and industrial sectors along with the construction of new residential property.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Scott N Hadden
Ronald M Horne
(Resigned 4 October 2018)
Craig J W Armit
Anne M Nicol
Stephen J Lynas
Paul Shankland
Steven Brady
(Appointed 4 September 2017)
Results and dividends

The results for the year are set out on page 6.

The results for the year are considered satisfactory. The directors have paid dividends of £26.90 per share (2017 - £23.76) amounting to £199,133 (2017- £175,800).

Market value of land and buildings
Full disclosure of all matters relating to fixed assets is set out in the notes to the financial statements.
Future developments

The company aims to maintain its position of strength within the public sector, while actively pursuing any opportunities that arise from the Government's plans to encourage private sector investment in housing and other activities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

By order of the board
Anne M Nicol
Secretary
20 December 2018
HADDEN CONSTRUCTION LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -

The directors are responsible for preparing the annual report 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 of the profit or loss of the company 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 transactions and disclose with reasonable accuracy at any time the financial position of the company 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

HADDEN CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HADDEN CONSTRUCTION LIMITED
- 4 -
Opinion

We have audited the financial statements of Hadden Construction Limited (the 'company') for the year ended 31 March 2018 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and 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 FRS 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 company's affairs as at 31 March 2018 and of its profit 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company 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 company’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 included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, 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 we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

HADDEN CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HADDEN CONSTRUCTION LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

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, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the 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 directors' responsibilities statement, 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 is 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 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor’s report 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: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

This report is made solely to the company’s members, 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 members those matters we are required to state to them in an auditor's report 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 members as a body, for our audit work, for this report, or for the opinions we have formed.

Leslie Findlay CA (Senior Statutory Auditor)
for and on behalf of Finlaysons
Chartered Accountants
Statutory Auditor
20 December 2018
15 High Street
CRIEFF
PH7 3HU
HADDEN CONSTRUCTION LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2018
- 6 -
2018
2017
Notes
£
£
Turnover
3
29,196,735
19,394,184
Cost of sales
(25,598,107)
(16,544,046)
Gross profit
3,598,628
2,850,138
Administrative expenses
(2,707,504)
(2,312,308)
Other operating income
38,073
43,413
Operating profit
4
929,197
581,243
Interest receivable and similar income
7
22,386
24,769
Interest payable and similar expenses
8
(33,939)
(31,050)
Profit before taxation
917,644
574,962
Tax on profit
9
(164,782)
(108,001)
Profit for the financial year
752,862
466,961

The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.

HADDEN CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 7 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,127,847
1,134,358
Investments
12
1,525,750
1,042,000
2,653,597
2,176,358
Current assets
Debtors falling due after more than one year
15
147,240
147,240
Debtors falling due within one year
15
5,233,075
4,705,052
Cash at bank and in hand
1,773,173
830,377
7,153,488
5,682,669
Creditors: amounts falling due within one year
16
(5,418,289)
(4,001,167)
Net current assets
1,735,199
1,681,502
Total assets less current liabilities
4,388,796
3,857,860
Creditors: amounts falling due after more than one year
17
(567,261)
(654,494)
Net assets
3,821,535
3,203,366
Capital and reserves
Called up share capital
21
8,085
7,400
Share premium account
63,755
-
Revaluation reserve
150,270
150,270
Capital redemption reserve
3,700
3,700
Profit and loss reserves
3,595,725
3,041,996
Total equity
3,821,535
3,203,366
The financial statements were approved by the board of directors and authorised for issue on 20 December 2018 and are signed on its behalf by:
Scott N Hadden
Director
Company Registration No. SC141875
HADDEN CONSTRUCTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2016
7,400
-
150,270
3,700
2,750,835
2,912,205
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
-
-
-
466,961
466,961
Dividends
10
-
-
-
-
(175,800)
(175,800)
Balance at 31 March 2017
7,400
-
150,270
3,700
3,041,996
3,203,366
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
-
-
-
752,862
752,862
Issue of share capital
21
685
63,755
-
-
-
64,440
Dividends
10
-
-
-
-
(199,133)
(199,133)
Balance at 31 March 2018
8,085
63,755
150,270
3,700
3,595,725
3,821,535
HADDEN CONSTRUCTION LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,424,263
141,077
Interest paid
(33,939)
(31,050)
Corporate taxes paid
(107,968)
(167,794)
Net cash inflow/(outflow) from operating activities
2,282,356
(57,767)
Investing activities
Purchase of tangible fixed assets
(172,850)
(150,226)
Proceeds on disposal of tangible fixed assets
65,605
44,409
Investment in associates
(483,750)
-
Proceeds from other investments and loans
10,000
-
Interest received
22,386
24,769
Net cash used in investing activities
(558,609)
(81,048)
Financing activities
Proceeds from issue of shares
64,440
-
Repayment of bank loans
(62,189)
(65,886)
Payment of finance leases obligations
(45,050)
(58,367)
Dividends paid
(199,133)
(175,800)
Net cash used in financing activities
(241,932)
(300,053)
Net increase/(decrease) in cash and cash equivalents
1,481,815
(438,868)
Cash and cash equivalents at beginning of year
104,646
543,514
Cash and cash equivalents at end of year
1,586,461
104,646
Relating to:
Cash at bank and in hand
1,773,173
830,377
Bank overdrafts included in creditors payable within one year
(186,712)
(725,731)
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 10 -
1
Accounting policies
Company information

Hadden Construction Limited is a private company limited by shares incorporated in Scotland. The registered office is 1 Maidenplain Place, Aberuthven, AUCHTERARDER, PH3 1HB.

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.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.3
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.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 11 -

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:

Heritable property
nil
Plant and machinery
20%  per annum reducing balance
Fixtures, fittings and equipment
15%  per annum reducing balance
Computer equipment
33%  per annum reducing balance
Motor vehicles
25%  per annum reducing balance

The directors have not provided a charge for depreciation on heritable property as they consider that its value remains at least equal to the valuation supplied in May 2015 by Graham + Sibbald.

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

1.4
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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

1.5
Impairment of fixed assets

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

1.6
Cash and cash equivalents

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.

1.7
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.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 12 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

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.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable.

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.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 13 -
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.

1.10
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.13
Government grants
Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 14 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2018
2017
£
£
Turnover analysed by class of business
Sales
29,150,571
19,367,338
Fees receivable
46,164
24,835
Other income
-
2,011
29,196,735
19,394,184
2018
2017
£
£
Other significant revenue
Interest income
22,386
24,769
Grants received
38,073
43,413
2018
2017
£
£
Turnover analysed by geographical market
United Kingdom
29,196,735
19,394,184
4
Operating profit
2018
2017
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(38,073)
(43,413)
Fees payable to the company's auditor for the audit of the company's financial statements
8,550
8,300
Depreciation of owned tangible fixed assets
36,869
30,238
Depreciation of tangible fixed assets held under finance leases
87,156
97,172
(Profit)/loss on disposal of tangible fixed assets
(10,269)
15,591
Operating lease charges
38,232
32,948
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 15 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2018
2017
Number
Number
Site workers
33
35
Office and management
44
27
77
62

Their aggregate remuneration comprised:

2018
2017
£
£
Wages and salaries
3,096,112
2,795,073
Social security costs
324,756
272,345
Pension costs
117,521
105,309
3,538,389
3,172,727
6
Directors' remuneration
2018
2017
£
£
Remuneration for qualifying services
398,010
284,124
Company pension contributions to defined contribution schemes
32,496
23,823
430,506
307,947

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 7 (2017 - 6).

The number of directors who exercised share options during the year was 3 (2017 - 0).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2018
2017
£
£
Remuneration for qualifying services
91,043
80,978
Company pension contributions to defined contribution schemes
3,742
3,337

The highest paid director has exercised share options during the year.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 16 -
7
Interest receivable and similar income
2018
2017
£
£
Interest income
Interest on bank deposits
1,161
7,291
Other interest income
21,225
17,478
Total income
22,386
24,769

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
1,161
7,291
8
Interest payable and similar expenses
2018
2017
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
28,174
21,622
Interest on finance leases and hire purchase contracts
5,765
9,428
33,939
31,050
9
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
164,815
112,700
Adjustments in respect of prior periods
(33)
(4,699)
Total current tax
164,782
108,001
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
(Continued)
- 17 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2018
2017
£
£
Profit before taxation
917,644
574,962
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2017: 20.00%)
174,352
114,992
Adjustments in respect of prior years
-
(4,699)
Permanent capital allowances in excess of depreciation
(9,537)
(2,292)
Under/(over) provided in prior years
(33)
-
Taxation charge for the year
164,782
108,001
10
Dividends
2018
2017
£
£
Interim paid
199,133
175,800
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 18 -
11
Tangible fixed assets
Heritable property
Plant and machinery
Fixtures, fittings and equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 April 2017
750,000
278,863
49,596
97,187
622,934
1,798,580
Additions
-
8,392
3,187
2,870
158,400
172,849
Disposals
-
-
-
-
(150,758)
(150,758)
At 31 March 2018
750,000
287,255
52,783
100,057
630,576
1,820,671
Depreciation and impairment
At 1 April 2017
-
248,649
33,967
71,509
310,096
664,221
Depreciation charged in the year
-
7,721
2,822
9,507
103,975
124,025
Eliminated in respect of disposals
-
-
-
-
(95,422)
(95,422)
At 31 March 2018
-
256,370
36,789
81,016
318,649
692,824
Carrying amount
At 31 March 2018
750,000
30,885
15,994
19,041
311,927
1,127,847
At 31 March 2017
750,000
30,214
15,629
25,678
312,837
1,134,358
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
11
Tangible fixed assets
(Continued)
- 19 -

The carrying value of land and buildings comprises:

2018
2017
£
£
Freehold
750,000
750,000

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2018
2017
£
£
Motor vehicles
261,468
291,517
Depreciation charge for the year in respect of leased assets
87,156
97,172

A revaluation of the freehold property, on the basis of open market value, was undertaken on 21 May 2015 by Graham + Sibbald, Chartered Surveyors, resulting in a surplus of £22,575. This surplus was incorporated into the financial statements. No further addition to the revaluation was considered appropriate in the year under review. No provision has been made in the accounts for the liability to corporation tax that would arise if the property was disposed of at the revalued amount. Land valued at £50,000 is included within land and buildings.

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:

2018
2017
£
£
Cost
727,425
727,425
Accumulated depreciation
-
-
Carrying value
727,425
727,425

Freehold land and buildings with a carrying amount of £750,000 (2017 - £750,000) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

12
Fixed asset investments
2018
2017
Notes
£
£
Investments in associates
13
1,525,750
1,042,000
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
12
Fixed asset investments
(Continued)
- 20 -
Movements in fixed asset investments
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 April 2017
1,042,000
Additions
483,750
At 31 March 2018
1,525,750
Carrying amount
At 31 March 2018
1,525,750
At 31 March 2017
1,042,000
13
Associates

Details of the company's associates at 31 March 2018 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Coalsnaughton NHT 2012 LLP
1 Maidenplain Place, Aberuthven, Auchterarder PH3 1HB
The development of mid market rental cost housing under the National Housing Trust initiative
Members' capital
100.00
100.00
14
Financial instruments
2018
2017
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,526,166
1,539,470
Carrying amount of financial liabilities
Measured at amortised cost
5,689,190
4,397,794
Financial assets pledged as collateral

The long-term loans are secured by a bond and floating charge over the assets of the company and a standard security over land southeast of A824 at Maidenplain House, Aberuthven and over Rawes Farm Steading, Longforgan.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 21 -
15
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
872,018
592,493
Gross amounts owed by contract customers
2,796,351
3,296,645
Amounts owed by group undertakings
1,177,226
510,226
Amounts owed by undertakings in which the company has a participating interest
305,150
208,400
Other debtors
62,044
81,111
Prepayments and accrued income
20,286
16,177
5,233,075
4,705,052
2018
2017
Amounts falling due after more than one year:
£
£
Gross amounts owed by contract customers
147,240
147,240
Total debtors
5,380,315
4,852,292

Three plots at the Longforgan development were sold under a Shared Equity Scheme and the balance due will be settled with a bullet payment on maturity.

16
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Bank loans and overdrafts
18
248,900
791,617
Obligations under finance leases
19
95,121
111,429
Trade creditors
628,575
444,262
Corporation tax
164,815
108,001
Other taxation and social security
131,545
149,866
Other creditors
5,142
832
Accruals and deferred income
4,144,191
2,395,160
5,418,289
4,001,167
17
Creditors: amounts falling due after more than one year
2018
2017
Notes
£
£
Bank loans and overdrafts
18
527,721
586,212
Obligations under finance leases
19
39,540
68,282
567,261
654,494
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
17
Creditors: amounts falling due after more than one year
(Continued)
- 22 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
341,157
388,552
18
Loans and overdrafts
2018
2017
£
£
Bank loans
589,909
652,098
Bank overdrafts
186,712
725,731
776,621
1,377,829
Payable within one year
248,900
791,617
Payable after one year
527,721
586,212

The long-term loans are secured by a bond and floating charge over the assets of the company and a standard security over land southeast of A824 at Maindenplain House, Aberuthven and over Rawes Farm Steading, Longforgan.

The bank loan is due to expire on 30 September 2025 and carries an interest rate of 3.2155% per annum.

19
Finance lease obligations
2018
2017
Future minimum lease payments due under finance leases:
£
£
Within one year
95,121
111,429
In two to five years
39,540
68,282
134,661
179,711

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
117,521
105,309

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 23 -
21
Share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
8,085 Ordinary shares of £1 each
8,085
7,400
Reconciliation of movements during the year:
Number
At 1 April 2017
7,400
Issue of fully paid shares
685
At 31 March 2018
8,085

On 31st August 2017, 685 ordinary shares with aggregate nominal value of £685 were allotted for cash at £94.07 each on the exercise of share options.

22
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2018
2017
£
£
Within one year
26,435
18,912
Between two and five years
23,086
17,367
49,521
36,279
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2018
2017
£
£
Aggregate compensation
513,581
379,649
HADDEN CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
23
Related party transactions
(Continued)
- 24 -
Transactions with related parties

Arch Homes Ltd, a company controlled by two of the directors, was granted a loan facility of £3,113 (2017: £2,713) which remains outstanding at the end of the year.

 

Hadden Construction Limited is a designated partner in Coalsnaughton NHT 2012 LLP in which it holds an equity investment amounting to £1,525,750 along with a long term loan to the partnership of £317,685. Coalsnaughton NHT 2012 LLP is due to make interest payments on the loan of £21,225 for the current year. The balance remaining outstanding at the year end is £14,219 (2017: £24,993).

24
Directors' transactions

Dividends totalling £199,133 (2017 - £175,800) were paid in the year in respect of shares held by the company's directors.

25
Controlling party

The parent undertaking of the group for which group accounts are drawn up and of which the company is a member is Hadden Construction Holdings Limited, registered in Scotland.

 

Copies of the accounts of Hadden Construction Holdings Limited can be obtained from the Registrar, Companies House, 139 Fountainbridge, Edinburgh, EH3 9FF.

26
Cash generated from operations
2018
2017
£
£
Profit for the year after tax
752,862
466,961
Adjustments for:
Taxation charged
164,782
108,001
Finance costs
33,939
31,050
Investment income
(22,386)
(24,769)
(Gain)/loss on disposal of tangible fixed assets
(10,269)
15,591
Depreciation and impairment of tangible fixed assets
124,025
127,410
Movements in working capital:
(Increase) in debtors
(500,511)
(6,211)
Increase/(decrease) in creditors
1,881,821
(576,956)
Cash generated from operations
2,424,263
141,077
2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300SC1418752017-04-012018-03-31SC141875bus:Director12017-04-012018-03-31SC141875bus:Director32017-04-012018-03-31SC141875bus:CompanySecretaryDirector12017-04-012018-03-31SC141875bus:Director42017-04-012018-03-31SC141875bus:Director52017-04-012018-03-31SC141875bus:Director62017-04-012018-03-31SC141875bus:Director22017-04-012018-03-31SC141875bus:RegisteredOffice2017-04-012018-03-31SC141875bus:Agent12017-04-012018-03-31SC1418752018-03-31SC1418752016-04-012017-03-31SC141875core:RetainedEarningsAccumulatedLosses2017-04-012018-03-31SC1418752017-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2018-03-31SC141875core:PlantMachinery2018-03-31SC141875core:FurnitureFittings2018-03-31SC141875core:ComputerEquipment2018-03-31SC141875core:MotorVehicles2018-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-31SC141875core:PlantMachinery2017-03-31SC141875core:FurnitureFittings2017-03-31SC141875core:ComputerEquipment2017-03-31SC141875core:MotorVehicles2017-03-31SC141875core:Non-currentFinancialInstrumentscore:AfterOneYear2018-03-31SC141875core:Non-currentFinancialInstrumentscore:AfterOneYear2017-03-31SC141875core:CurrentFinancialInstruments2018-03-31SC141875core:CurrentFinancialInstruments2017-03-31SC141875core:Non-currentFinancialInstruments2018-03-31SC141875core:Non-currentFinancialInstruments2017-03-31SC141875core:ShareCapital2018-03-31SC141875core:ShareCapital2017-03-31SC141875core:SharePremium2018-03-31SC141875core:RevaluationReserve2018-03-31SC141875core:RevaluationReserve2017-03-31SC141875core:CapitalRedemptionReserve2018-03-31SC141875core:CapitalRedemptionReserve2017-03-31SC141875core:RetainedEarningsAccumulatedLosses2018-03-31SC141875core:RetainedEarningsAccumulatedLosses2017-03-31SC141875core:RetainedEarningsAccumulatedLosses2016-04-012017-03-31SC141875core:ShareCapital2017-04-012018-03-31SC141875core:SharePremium2017-04-012018-03-31SC14187512017-04-012018-03-31SC14187512016-04-012017-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2017-04-012018-03-31SC141875core:PlantMachinery2017-04-012018-03-31SC141875core:FurnitureFittings2017-04-012018-03-31SC141875core:ComputerEquipment2017-04-012018-03-31SC141875core:MotorVehicles2017-04-012018-03-31SC141875core:OwnedAssets2017-04-012018-03-31SC141875core:OwnedAssets2016-04-012017-03-31SC141875core:LeasedAssets2017-04-012018-03-31SC141875core:LeasedAssets2016-04-012017-03-31SC141875core:UKTax2017-04-012018-03-31SC141875core:UKTax2016-04-012017-03-31SC141875core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-31SC141875core:PlantMachinery2017-03-31SC141875core:FurnitureFittings2017-03-31SC141875core:ComputerEquipment2017-03-31SC141875core:MotorVehicles2017-03-31SC1418752017-03-31SC141875core:Associate12017-04-012018-03-31SC141875core:Associate112017-04-012018-03-31SC141875core:Associate122017-04-012018-03-31SC141875core:WithinOneYear2018-03-31SC141875core:WithinOneYear2017-03-31SC141875core:BetweenTwoFiveYears2018-03-31SC141875core:BetweenTwoFiveYears2017-03-31SC141875bus:PrivateLimitedCompanyLtd2017-04-012018-03-31SC141875bus:FRS1022017-04-012018-03-31SC141875bus:Audited2017-04-012018-03-31SC141875bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP