RHINO_ASPHALT_SOLUTIONS_L - Accounts

Company Registration No. 4006938 (England and Wales)
RHINO ASPHALT SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
RHINO ASPHALT SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
RHINO ASPHALT SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
543,982
426,282
Current assets
Stocks
107,952
157,900
Debtors
4
823,046
1,367,375
Cash at bank and in hand
734,229
224,774
1,665,227
1,750,049
Creditors: amounts falling due within one year
5
(1,442,871)
(1,514,926)
Net current assets
222,356
235,123
Total assets less current liabilities
766,338
661,405
Creditors: amounts falling due after more than one year
6
(258,181)
(131,633)
Provisions for liabilities
7
(212,668)
(241,350)
Net assets
295,489
288,422
Capital and reserves
Called up share capital
9
40
40
Profit and loss reserves
295,449
288,382
Total equity
295,489
288,422

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

RHINO ASPHALT SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2018
31 December 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 26 September 2019 and are signed on its behalf by:
Mr S Loader
Mr D Best
Director
Director
Company Registration No. 4006938
RHINO ASPHALT SOLUTIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2017
40
142,398
142,438
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
545,984
545,984
Dividends
-
(400,000)
(400,000)
Balance at 31 December 2017
40
288,382
288,422
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
407,067
407,067
Dividends
-
(400,000)
(400,000)
Balance at 31 December 2018
40
295,449
295,489
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 4 -
1
Accounting policies
Company information

Rhino Asphalt Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is One Bell Lane, Lewes, East Sussex, BN7 1JU.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.  Revenue is recognised in line with accrual accounting based on fees received for services provided during the financial year.

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.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
20% to 50% straight line
Fixtures, fittings & equipment
25% to 50% straight line
Motor vehicles
20% to 50% straight line

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
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.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

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.

Basic financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
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 and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Retirement benefits

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

1.12
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.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 7 -

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 30 (2017 - 24).

3
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2018
805,386
90,066
947,130
1,842,582
Additions
89,446
13,999
237,374
340,819
Disposals
-
(11,138)
(58,015)
(69,153)
At 31 December 2018
894,832
92,927
1,126,489
2,114,248
Depreciation and impairment
At 1 January 2018
621,718
73,095
721,487
1,416,300
Depreciation charged in the year
74,229
7,421
132,764
214,414
Eliminated in respect of disposals
-
(9,756)
(50,692)
(60,448)
At 31 December 2018
695,947
70,760
803,559
1,570,266
Carrying amount
At 31 December 2018
198,885
22,167
322,930
543,982
At 31 December 2017
183,668
16,971
225,643
426,282
4
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
737,382
1,304,554
Other debtors
13,758
9,750
Prepayments and accrued income
71,906
53,071
823,046
1,367,375
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
5
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
10,390
-
Obligations under finance leases
161,239
80,211
Preference shares
-
200,000
Trade creditors
203,829
419,236
Amounts due to group undertakings
534,257
494,945
Corporation tax
91,904
130,692
Other taxation and social security
258,724
105,022
Other creditors
24,236
14,061
Accruals and deferred income
158,292
70,759
1,442,871
1,514,926

Net obligations under finance lease and hire purchase contracts are secured on the assets acquired.

The non-voting redeemable preference shares:

(a) cannot be redeemed within 5 years of their creation;

(b) have no voting rights;

(c) are entitled to a dividend at 5% above the Bank of England base rate on their nominal value;

(d) have priority over any other class of share on a winding up or reduction of capital involving a return of capital of the company.

 

Amounts owed by group undertakings and undertakings in which the company has a participating interest includes a credit of £11,000 in respect of preference share dividends payable at the balance sheet date (2017 - £11,000).

6
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
15,590
-
Other creditors
242,591
131,633
258,181
131,633

Net obligations under finance lease and hire purchase contracts are secured on the assets acquired.

7
Provisions for liabilities
2018
2017
£
£
Warranties
158,829
191,590
Deferred tax liabilities
53,839
49,760
212,668
241,350
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
7
Provisions for liabilities
(Continued)
- 9 -
Movements on provisions apart from retirement benefits and deferred tax liabilities:
£
At 1 January 2018
191,590
Additional provisions in the year
(32,761)
At 31 December 2018
158,829

Other provisions represent a provision for specific warranty work.

8
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
20,109
13,164

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. The pension cost charge represents contributions payable by the company to the fund. Contributions totalling £nil (2017 - £nil) were payable to the fund at the year end and are included in creditors.

9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
40 Ordinary shares of £1 each
40
40
40
40
10
Operating lease commitments
Lessee

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

2018
2017
£
£
466,855
26,459
11
Parent company

The company is a wholly owned subsidiary of Pavilion Contracting Limited, a company registered in England and Wales.

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activityMr S LoaderMr D BestMr S Loader40069382018-01-012018-12-3140069382018-12-3140069382017-12-314006938core:PlantMachinery2018-12-314006938core:FurnitureFittings2018-12-314006938core:MotorVehicles2018-12-314006938core:PlantMachinery2017-12-314006938core:FurnitureFittings2017-12-314006938core:MotorVehicles2017-12-314006938core:CurrentFinancialInstruments2018-12-314006938core:CurrentFinancialInstruments2017-12-314006938core:Non-currentFinancialInstruments2018-12-314006938core:Non-currentFinancialInstruments2017-12-314006938core:ShareCapital2018-12-314006938core:ShareCapital2017-12-314006938core:RetainedEarningsAccumulatedLosses2018-12-314006938core:RetainedEarningsAccumulatedLosses2017-12-314006938core:ShareCapitalcore:RestatedAmount2016-12-314006938core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-12-314006938core:RestatedAmount2016-12-314006938core:HedgingReservecore:RestatedAmount2016-12-314006938core:CapitalRedemptionReservecore:RestatedAmount2016-12-314006938core:ShareCapitalOrdinaryShares2018-12-314006938core:ShareCapitalOrdinaryShares2017-12-314006938bus:CompanySecretaryDirector12018-01-012018-12-314006938bus:Director22018-01-012018-12-3140069382017-01-012017-12-314006938core:RetainedEarningsAccumulatedLosses2017-01-012017-12-314006938core:PlantMachinery2018-01-012018-12-314006938core:FurnitureFittings2018-01-012018-12-314006938core:MotorVehicles2018-01-012018-12-314006938core:PlantMachinery2017-12-314006938core:FurnitureFittings2017-12-314006938core:MotorVehicles2017-12-3140069382017-12-314006938bus:OrdinaryShareClass12018-01-012018-12-314006938bus:OrdinaryShareClass12018-12-314006938bus:PrivateLimitedCompanyLtd2018-01-012018-12-314006938bus:FRS1022018-01-012018-12-314006938bus:AuditExemptWithAccountantsReport2018-01-012018-12-314006938bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-314006938bus:Director12018-01-012018-12-314006938bus:CompanySecretary12018-01-012018-12-314006938bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP