BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED


BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Company Registration Number:
NI046621 (Northern Ireland)

Unaudited statutory accounts for the year ended 7 October 2019

Period of accounts

Start date: 8 October 2018

End date: 7 October 2019

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Contents of the Financial Statements

for the Period Ended 7 October 2019

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Directors' report period ended 7 October 2019

The directors present their report with the financial statements of the company for the period ended 7 October 2019

Principal activities of the company

The principle activities of the company are to design, build, and finance and maintain Dungannon campus of South West College under the Government's Private Finance Initiative. The directors consider that the company’s key performance indicators relate initially to the company’s ability to meet key construction (both timetable and specification) delivery milestones, and subsequently to the achievement of satisfactory service and availability performance in respect of maintenance of the constructed facilities. These KPIs are monitored on an ongoing basis. The directors are satisfied with the progress of the company to date.



Directors

The directors shown below have held office during the whole of the period from
8 October 2018 to 7 October 2019

Eamon O'Hare
Patrick Duffy
Leo McKenna


The director shown below has held office during the period of
8 October 2018 to 31 March 2019

Stephen Mallion


Secretary Patrick Duffy

The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
27 April 2020

And signed on behalf of the board by:
Name: Patrick Duffy
Status: Secretary

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Profit And Loss Account

for the Period Ended 7 October 2019

2019 2018


£

£
Turnover: 1,894,500 1,761,598
Cost of sales: ( 736,035 ) ( 746,774 )
Gross profit(or loss): 1,158,465 1,014,824
Administrative expenses: ( 817,604 ) ( 751,311 )
Operating profit(or loss): 340,861 263,513
Interest receivable and similar income: 938,612 954,979
Interest payable and similar charges: ( 1,062,329 ) ( 1,094,137 )
Profit(or loss) before tax: 217,144 124,355
Tax: ( 42,907 ) ( 58,344 )
Profit(or loss) for the financial year: 174,237 66,011

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Balance sheet

As at 7 October 2019

Notes 2019 2018


£

£
Current assets
Debtors: 3 14,957,932 15,210,110
Cash at bank and in hand: 5,352,440 4,848,408
Total current assets: 20,310,372 20,058,518
Creditors: amounts falling due within one year: 4 ( 2,116,808 ) ( 1,486,673 )
Net current assets (liabilities): 18,193,564 18,571,845
Total assets less current liabilities: 18,193,564 18,571,845
Creditors: amounts falling due after more than one year: 5 ( 22,998,606 ) ( 22,582,441 )
Total net assets (liabilities): (4,805,042) (4,010,596)
Capital and reserves
Called up share capital: 25,000 25,000
Other reserves: (4,855,501) (4,036,818 )
Profit and loss account: 25,459 1,222
Total Shareholders' funds: ( 4,805,042 ) (4,010,596)

The notes form part of these financial statements

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Balance sheet statements

For the year ending 7 October 2019 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

This report was approved by the board of directors on 27 April 2020
and signed on behalf of the board by:

Name: Patrick Duffy
Status: Director

The notes form part of these financial statements

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Notes to the Financial Statements

for the Period Ended 7 October 2019

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Turnover is the amount derived from the provision of services falling within company’s ordinary activities after the deduction of value added tax.

    Other accounting policies

    Deferred taxationDeferred taxation is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or right to pay less or to receive more, tax.Accounting for private finance initiative contractsDuring the year of construction, costs incurred as a direct consequence of financing, designing and constructing Dungannon Campus of South West College (the facility) are shown as assets in the course of construction. On completion of predetermined construction phases, where agreements transfer substantially all the risks and rewards associated with ownership to the purchaser, amounts receivable are transferred from assets in the course of construction to PFI debtors. These amounts are recognised as turnover in the financial statements. Financial instrumentsThe company has chosen to adopt Sections 11 and 12 of FRS 102 in respect of financial instruments.Interest-bearing loans and borrowings All interest-bearing loans and borrowings which are basic financial instruments are initially recognised at the present value of cash payable to the bank (including interest). After initial recognition they are measured at amortised cost using the effective interest rate method, less impairment. Judgements and key sources of estimationThe preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the period. However, the nature of estimation means that actual outcomes could differ from those estimates.

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Notes to the Financial Statements

for the Period Ended 7 October 2019

  • 2. Employees

    2019 2018
    Average number of employees during the period 0 0

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Notes to the Financial Statements

for the Period Ended 7 October 2019

3. Debtors

2019 2018
£ £
Trade debtors 321,363 316,340
Other debtors 14,636,569 14,893,770
Total 14,957,932 15,210,110

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Notes to the Financial Statements

for the Period Ended 7 October 2019

4. Creditors: amounts falling due within one year note

2019 2018
£ £
Bank loans and overdrafts 576,093 493,345
Trade creditors 112,904 211,532
Taxation and social security 182,750 157,479
Accruals and deferred income 603,019 373,437
Other creditors 642,042 250,880
Total 2,116,808 1,486,673

BELFAST EDUCATIONAL SERVICES (DUNGANNON) LIMITED

Notes to the Financial Statements

for the Period Ended 7 October 2019

5. Creditors: amounts falling due after more than one year note

2019 2018
£ £
Bank loans and overdrafts 13,171,085 13,747,159
Other creditors 9,827,521 8,835,282
Total 22,998,606 22,582,441