A_&_L_PORTER_(ABERDEENSHI - Accounts


A & L PORTER (ABERDEENSHIRE) LIMITED
SC601964
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
PAGES FOR FILING WITH REGISTRAR
MESTON REID & CO
CHARTERED ACCOUNTANTS
12 CARDEN PLACE
ABERDEEN
AB10 1UR
A & L PORTER (ABERDEENSHIRE) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
A & L PORTER (ABERDEENSHIRE) LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2019
31 August 2019
- 1 -
2019
Notes
£
£
Fixed assets
Intangible assets
3
2,705,169
Tangible assets
4
301,265
3,006,434
Current assets
Stocks
156,604
Debtors
5
893,279
Cash at bank and in hand
180,305
1,230,188
Creditors: amounts falling due within one year
6
(482,096)
Net current assets
748,092
Total assets less current liabilities
3,754,526
Provisions for liabilities
(1,330)
Net assets
3,753,196
Capital and reserves
Called up share capital
7
50
Other reserves
8
3,529,452
Profit and loss reserves
223,694
Total equity
3,753,196

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

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

The financial statements were approved by the board of directors and authorised for issue on 6 February 2020 and are signed on its behalf by:
2020-02-06
A J Porter
Director
Company Registration No. SC601964
A & L PORTER (ABERDEENSHIRE) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
- 2 -
Share capital
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Period ended 31 August 2019:
Profit and total comprehensive income for the period
-
-
223,694
223,694
Issue of share capital
7
200
-
-
200
Transfers
-
10,911,902
-
10,911,902
Other movements
(150)
(7,382,450)
-
(7,382,600)
Balance at 31 August 2019
50
3,529,452
223,694
3,753,196
A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
- 3 -
1
Accounting policies
Company information

A & L Porter (Aberdeenshire) Limited is a private company limited by shares in the United Kingdom, incorporated in Scotland. The registered office is 58 Queens Road, Aberdeen, AB15 4YE.

1.1
Accounting convention

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

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Reporting period

The reporting period represents the first accounting period of the company from its incorporation on 6 July 2018 to 31 August 2019 i.e. a period of 14 months.

1.3
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.

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.

Rental income is recognised when the company is entitled to receipt.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
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.

A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 4 -

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:

Freehold land and buildings
0% depreciation
Improvements to property
10% straight line
Plant and machinery
33% straight line
Fixtures and fittings
20% 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.

The residual value of the freehold property is not deemed to be less than that of the original cost. As such a depreciation rate of 0% has been applied.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

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

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

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

A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 5 -
1.8
Cash and cash equivalents

Cash and cash equivalents 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.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

1.10
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.

1.11
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.

A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.13
Retirement benefits

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

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

The average monthly number of persons (including directors) employed by the company during the period ended was 20.

A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 6 July 2018
-
Additions
2,847,546
At 31 August 2019
2,847,546
Amortisation and impairment
At 6 July 2018
-
Amortisation charged for the period ended
142,377
At 31 August 2019
142,377
Carrying amount
At 31 August 2019
2,705,169
4
Tangible fixed assets
Freehold land and buildings
Improvements to property
Plant and machinery
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 6 July 2018
-
-
-
-
-
Additions
248,146
52,552
5,290
2,403
308,391
At 31 August 2019
248,146
52,552
5,290
2,403
308,391
Depreciation and impairment
At 6 July 2018
-
-
-
-
-
Depreciation charged in the period ended
-
5,221
1,424
481
7,126
At 31 August 2019
-
5,221
1,424
481
7,126
Carrying amount
At 31 August 2019
248,146
47,331
3,866
1,922
301,265
5
Debtors
2019
Amounts falling due within one year:
£
Trade debtors
256,425
Corporation tax recoverable
9,296
Other debtors
627,558
893,279
A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
- 8 -
6
Creditors: amounts falling due within one year
2019
£
Trade creditors
379,869
Corporation tax
80,659
Other taxation and social security
4,629
Other creditors
16,939
482,096
7
Called up share capital
2019
£
Ordinary share capital
Issued and fully paid
500 Ordinary shares of 10p each
50

The company was incorporated on 6 July 2018 with the issue of 2 £1 ordinary share issued at par. As part of a group reconstruction in the year a further 98 ordinary £1 shares were issued in a share for share exchange transaction. The shares were subsequently split into 50 ordinary A shares of £1 each and 50 ordinary B shares of £1 each and the Ordinary B shares of £1 each were subsequently cancelled in a capital reduction.

8
Other reserves

The merger reserve is recognised as the difference in fair value and deemed consideration of assets transferred into the company in the year as part of the group reconstruction.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Mark Brown BA CA.
The auditor was Meston Reid & Co.
A & L PORTER (ABERDEENSHIRE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED ENDED 31 AUGUST 2019
- 9 -
10
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for its properties. Leases are negotiated on a long term basis with lease terms between 10 and 15 years.

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

2019
£
193,056
11
Related party transactions
Transactions with related parties

The balance due from A & L Porter Limited, a company owned by the directors of A & L Porter (Aberdeenshire) Limited, was £538,336.

 

The amounts due from related companies are not under formal lending agreements, as such no interest is charged and there are no set repayment terms.

12
Directors' transactions

At the period end, £28,604 was due by the directors to the company. The amount is unsecured, interest free and repayable on demand.

13
Investments

During the year the company acquired a 100% interest in A & L Porter Limited as part of a share for share transaction. Following this, the trade and assets of certain elements of the A & L Porter Limited business was transferred to A & L Porter (Aberdeenshire) Limited and the investment in A & L Porter Limited was subsequently disposed of as part of a capital reduction transaction.

14
Auditor's liability limitation agreement

The company has entered into a limitation of liability agreement ("the agreement") with the auditor Meston Reid & Co. In respect of the period ended 31 August 2019 this agreement was approved by the directors on 6 February 2020.

 

The principal term of the agreement is that our auditor has a maximum liability, for any claim arising out of the provision of audit services, of the lower of 100 times the amount invoiced for the audit work performed or £1 million. This agreement does not restrict our auditor's liability for fraud or dishonesty or where a restriction is not permitted by law.

2019-08-312018-07-06false06 February 2020CCH SoftwareCCH Accounts Production 2019.301No description of principal activityThis audit opinion is unqualifiedA J PorterL M PorterA J PorterSC6019642018-07-062019-08-31SC6019642019-08-31SC601964core:NetGoodwill2019-08-31SC601964core:LandBuildingscore:OwnedOrFreeholdAssets2019-08-31SC601964core:LeaseholdImprovements2019-08-31SC601964core:PlantMachinery2019-08-31SC601964core:FurnitureFittings2019-08-31SC601964core:CurrentFinancialInstrumentscore:WithinOneYear2019-08-31SC601964core:CurrentFinancialInstruments2019-08-31SC601964core:ShareCapital2019-08-31SC601964core:OtherMiscellaneousReserve2019-08-31SC601964core:RetainedEarningsAccumulatedLosses2019-08-31SC601964bus:Director12018-07-062019-08-31SC601964core:RetainedEarningsAccumulatedLosses2018-07-062019-08-31SC601964core:ShareCapital2018-07-062019-08-31SC601964core:Goodwill2018-07-062019-08-31SC601964core:LandBuildingscore:OwnedOrFreeholdAssets2018-07-062019-08-31SC601964core:LeaseholdImprovements2018-07-062019-08-31SC601964core:PlantMachinery2018-07-062019-08-31SC601964core:FurnitureFittings2018-07-062019-08-31SC601964core:NetGoodwill2018-07-062019-08-31SC601964core:WithinOneYear2019-08-31SC601964bus:PrivateLimitedCompanyLtd2018-07-062019-08-31SC601964bus:SmallCompaniesRegimeForAccounts2018-07-062019-08-31SC601964bus:FRS1022018-07-062019-08-31SC601964bus:Audited2018-07-062019-08-31SC601964bus:Director22018-07-062019-08-31SC601964bus:CompanySecretary12018-07-062019-08-31SC601964bus:FullAccounts2018-07-062019-08-31xbrli:purexbrli:sharesiso4217:GBP