PLAYFORDS_LIMITED - Accounts


Company Registration No. 00203301 (England and Wales)
PLAYFORDS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PLAYFORDS LIMITED
COMPANY INFORMATION
Directors
A Tuohy
J M Winspear
M R Tee
S Jaggard
D B Miller
J A Tuohy
A D Downing
Company number
00203301
Registered office
18 Blackstone Road
Huntingdon
Cambridgeshire
PE29 6EF
Auditor
Azets Audit Services
Ruthlyn House
90 Lincoln Road
Peterborough
PE1 2SP
Business address
18 Blackstone Road
Huntingdon
Cambridgeshire
PE29 6EF
Bankers
Barclays Bank PLC
Peterborough Business Centre
PO Box 294
1 Church Street
Peterborough
Cambridgeshire
PE1 1EZ
PLAYFORDS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 24
PLAYFORDS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The directors present the strategic report for the year ended 31 December 2019.

Fair review of the business

Playfords have had a very encouraging year securing several prestigious contracts.The Theatre Royal, Drury Lane in London refurbishment is the largest single contract award for Playfords in its history. This was followed by another major contract award in securing the Queensgate Centre in Peterborough's new Cinema and extension contract. Both contracts were won competitively against peers in our industry and were secured following extensive review of our tender proposals and management methodology. Playfords have maintained good returns on investments and has seen the company turnover increase as a result of the recent restructuring of the company. Competition in the industry continues to be a challenge with the uncertainty of BREXIT now resolved we are expecting the future to bring forth more opportunities for the company. The company’s focus will be to ensure that Playfords continues to attract prestigious work opportunities and demonstrates its skills and expertise to a wider audience to expand its client portfolio and areas of operations to which will provide protection of the company’s operations in the future should any downturns of activities occur in particular sectors of the business operations.

 

The new board members have settled well into their new responsibilities and we are seeing positive returns from their contributions and the improved management controls and processes are making significant improvements to the company’s performance. Which is reflected in the success rate of enquiries converted to orders ratio and improving client portfolio.

 

The level of enquiries increased during 2019 as a result of the changes being implemented, allowing Playfords to provide more focus and energy for pre-qualified enquiries and clients. As was thought last year, 2019 has improved on 2018 with increased turnover and more new clients secured.

 

The planned investment for both regional offices has seen immediate results with both offices providing a greater contribution to the company’s improved fortunes. We expect that both offices will make significant and substantial contributions during 2020 and will continue their expansion plans as part of the overall expansion strategy for the company. The company’s regional offices have now been provided with more focus and we are seeing great improvements in contract successes and growth of the operations. There is planned investment for both offices to continue and support this trend. During 2019 additional resources will be employed to manage the increased workloads and improve our presence in the areas.

 

The outlook for 2020 is very optimistic with a healthy order book and a pipeline of good enquiries. The uncertainty over BREXIT now determined, a greater confidence in the overall economy is beginning to be realised, with decisions on projects previously being delayed making progress towards being confirmed as official orders. The company moved its head office to a new and improved working environment at the end of 2019 providing a more cost effective and efficient office space which will provide further savings for the company’s operating costs. At the same time the company invested greatly in its IT infrastructure to provide greater resilience and greater flexibility of how it can be used and deployed. More meetings are being held over video conferencing software to reduce our carbon footprint and improve productivities through reduced travelling.

 

The company maintains its support of the local communities through charitable donations, sponsorships and also supports the communities through local employment particularly young people via apprenticeships. Playfords apprenticeship programme reaps great benefits and is a vital source of the company’s recruitment policy.

 

The company has been focused on reducing its operating costs during 2019 which when applied to new contracts will improve the margins accordingly. We will be working hard to ensure that the effect on our contract prices are carefully managed to maximise our return on investment whilst also ensuring our position in the market is not compromised.

PLAYFORDS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -

The Coronavirus epidemic that was totally unexpected and unplanned for within our normal business risk reviews will impact our plans for 2020. We presently do not expect these to have a substantive impact and have organised the company’s operations to mitigate the impact as much as possible. We expect our income to be under pressure during the periods of restrictions but have been able to support a good level of activities to maintain an income stream and organised our costs to support these activities accordingly, making use of the government support packages under the job retention scheme. The company is not expecting to incur any loans or debts during this period and will be able to trade through the crisis with sufficient cash reserves still being maintained to support the workloads once normal activities are resumed.

 

The company predicts a strong bounce back of activities once the restrictions are lifted although the projections for 2020 will be compromised due to the coronavirus epidemic, we are predicting a strong set of results for 2021.

 

With the need for the government to inject money into the economy we expect this to be into areas of the construction infrastructure of the country where Playfords are well placed to bid for these contract works and see good successes.

On behalf of the board

J A Tuohy
Director
16 December 2020
PLAYFORDS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2019.

Principal activities

The principal activity of Playfords Ltd continues to be that of Electrical Contractors, Renewable Energy providers and audio/visual and IT networking installations along with voice and data cabling installations.

Directors
The directors have no shareholdings in this company, their interests in the shares of the holding company were as stated below:
A Tuohy
J M Winspear
M R Tee
S Jaggard
D B Miller
J A Tuohy
A D Downing
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £1,215,600. The directors do not recommend payment of a final dividend.

Auditor

On 7 September 2020 Group Audit Services Limited trading as Baldwins Audit Services changed its name to Azets Audit Services Limited. The name they practice under is Azets Audit Services and accordingly they have signed their report in their new name.

 

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.

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.

On behalf of the board
J A Tuohy
Director
16 December 2020
PLAYFORDS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -

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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     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.

PLAYFORDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLAYFORDS LIMITED
- 5 -
Opinion

We have audited the financial statements of Playfords Limited (the 'company') for the year ended 31 December 2019 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 December 2019 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.

PLAYFORDS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PLAYFORDS LIMITED
- 6 -
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.

Mr Mark Jackson FCA DChA (Senior Statutory Auditor)
for and on behalf of Azets Audit Services
17 December 2020
Chartered Accountants
Statutory Auditor
Ruthlyn House
90 Lincoln Road
Peterborough
PE1 2SP
PLAYFORDS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
15,035,901
14,495,244
Cost of sales
(12,172,730)
(11,490,171)
Gross profit
2,863,171
3,005,073
Administrative expenses
(2,497,685)
(2,842,634)
Other operating income
3,790
3,530
Operating profit
3
369,276
165,969
Interest receivable and similar income
6
2,060
3,158
Interest payable and similar expenses
7
-
(3,847)
Profit before taxation
371,336
165,280
Tax on profit
8
(71,847)
(28,054)
Profit for the financial year
299,489
137,226

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PLAYFORDS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
10
22,884
63,078
Current assets
Stocks
12
70,823
139,726
Debtors
13
2,147,834
1,356,724
Cash at bank and in hand
1,477,528
1,609,785
3,696,185
3,106,235
Creditors: amounts falling due within one year
14
(3,418,092)
(1,950,053)
Net current assets
278,093
1,156,182
Total assets less current liabilities
300,977
1,219,260
Provisions for liabilities
15
(1,488)
(3,660)
Net assets
299,489
1,215,600
Capital and reserves
Called up share capital
18
7,882
7,882
Share premium account
19
3,335
3,335
Profit and loss reserves
288,272
1,204,383
Total equity
299,489
1,215,600
The financial statements were approved by the board of directors and authorised for issue on 16 December 2020 and are signed on its behalf by:
J A Tuohy
Director
Company Registration No. 00203301
PLAYFORDS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2018
7,882
3,335
1,067,157
1,078,374
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
-
137,226
137,226
Balance at 31 December 2018
7,882
3,335
1,204,383
1,215,600
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
299,489
299,489
Dividends
9
-
-
(1,215,600)
(1,215,600)
Balance at 31 December 2019
7,882
3,335
288,272
299,489
PLAYFORDS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
1,120,000
178,916
Interest paid
-
(3,847)
Income taxes paid
(30,603)
(32,150)
Net cash inflow from operating activities
1,089,397
142,919
Investing activities
Purchase of tangible fixed assets
(8,430)
(31,001)
Proceeds on disposal of tangible fixed assets
316
405,834
Interest received
2,060
3,158
Net cash (used in)/generated from investing activities
(6,054)
377,991
Financing activities
Repayment of bank loans
-
(165,374)
Dividends paid
(1,215,600)
-
Net cash used in financing activities
(1,215,600)
(165,374)
Net (decrease)/increase in cash and cash equivalents
(132,257)
355,536
Cash and cash equivalents at beginning of year
1,609,785
1,254,249
Cash and cash equivalents at end of year
1,477,528
1,609,785
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
1
Accounting policies
Company information

Playfords Limited is a private company limited by shares incorporated in England and Wales. The registered office is 18 Blackstone Road, Huntingdon, Cambridgeshire, PE29 6EF.

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

1.2
Going concern

Atruet 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.

In arriving at this conclusion, the directors have considered the impact of the Coronavirus epidemic on the business. Whilst the full impact of the epidemic is unknown the directors are confident that they have sufficient resources to manage through the period of uncertainty and they have taken appropriate action to mitigate costs and continued to maintain wherever possible.

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 is only recognised on contracts where the outcome can be estimated reliably. Variations to and claims arising in respect of contracts are included in revenue to the extent that they have been agreed with the customer. Revenue and costs are recognised by reference to the stage of completion of the contract activity at the balance sheet date. Contracts are only treated as such where they have been specifically negotiated. Where it is probable that the total costs on a contract will exceed total contract revenue, the expected loss is recognised as an expense in the profit and loss account immediately.

 

Amounts recoverable on contracts are included in debtors and stated at cost plus attributable profit less any foreseeable losses. Payments received on account for construction contracts are deducted from amounts recoverable on contracts.

 

Payments received in excess of amounts recoverable on construction contracts are included in creditors.

1.4
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.

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 12 -

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:

Leasehold improvements
15.79% straight line
Fixtures, fittings & equipment
20% straight line
Computer equipment
33% 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.

1.5
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.

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.

1.6
Stocks

Stocks and work in progress 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 and work in progress to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at 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.

1.7
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.

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 13 -
1.8
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.

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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 14 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
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.

1.10
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.

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
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.

1.11
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.

1.12
Retirement benefits

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

1.13
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.

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.

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 16 -
3
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditors for the audit of the company's financial statements
5,229
4,370
Depreciation of owned tangible fixed assets
20,876
28,321
(Loss)/profit on disposal of tangible fixed assets
27,433
(2,420)
Operating lease charges
274,165
256,359
4
Employees

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

2019
2018
Number
Number
Engineers
52
59
Administration
29
34
Total
81
93

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
3,068,093
3,728,720
Social security costs
313,523
389,284
Pension costs
104,582
106,194
3,486,198
4,224,198
Redundancy payments made or committed
-
7,874
5
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
79,770
339,629
Company pension contributions to defined contribution schemes
6,500
11,547
86,270
351,176

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2018 - 4).

PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
5
Directors' remuneration
(Continued)
- 17 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2019
2018
£
£
Remuneration for qualifying services
n/a
95,103
Company pension contributions to defined contribution schemes
n/a
1,916

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

6
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
2,060
3,158

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
2,060
3,158
7
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
3,847
8
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
74,019
30,602
Deferred tax
Origination and reversal of timing differences
(2,172)
(2,548)
Total tax charge
71,847
28,054
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
8
Taxation
(Continued)
- 18 -

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:

2019
2018
£
£
Profit before taxation
371,336
165,280
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
70,554
31,403
Tax effect of expenses that are not deductible in determining taxable profit
1,046
794
Group relief
(4,655)
-
Permanent capital allowances in excess of depreciation
7,074
(1,595)
Deferred tax movement
(2,172)
(2,548)
Taxation charge for the year
71,847
28,054
9
Dividends
2019
2018
£
£
Interim paid
1,215,600
-
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 19 -
10
Tangible fixed assets
Leasehold improvements
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
Cost
At 1 January 2019
37,235
63,449
52,610
153,294
Additions
-
1,425
7,005
8,430
Disposals
(37,235)
(13,866)
(18,379)
(69,480)
At 31 December 2019
-
51,008
41,236
92,244
Depreciation and impairment
At 1 January 2019
13,216
46,034
30,965
90,215
Depreciation charged in the year
3,721
5,237
11,918
20,876
Eliminated in respect of disposals
(16,937)
(6,912)
(17,882)
(41,731)
At 31 December 2019
-
44,359
25,001
69,360
Carrying amount
At 31 December 2019
-
6,649
16,235
22,884
At 31 December 2018
24,018
17,415
21,645
63,078
11
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Trade debtors
1,992,732
1,096,781
Amounts due from group undertakings
20,000
75,078
Cash at bank and in hand
1,477,528
1,609,785
Debt instruments measured at amortised cost
3,490,260
2,781,644
Carrying amount of financial liabilities
Payments received on account
1,411,123
561,940
Loans and overdrafts
-
-
Trade creditors
1,269,888
547,327
Other creditors
31,334
28,365
Accruals and deferred income
182,354
312,851
Measured at amortised cost
2,894,699
1,450,483
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
12
Stocks
2019
2018
£
£
Work in progress
69,598
138,397
Finished goods and goods for resale
1,225
1,329
70,823
139,726
13
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
1,992,732
1,096,781
Amounts owed by group undertakings
20,000
75,078
Prepayments and accrued income
135,102
184,865
2,147,834
1,356,724
14
Creditors: amounts falling due within one year
2019
2018
£
£
Payments received on account
1,411,123
561,940
Trade creditors
1,269,888
547,327
Corporation tax
74,019
30,602
Other taxation and social security
449,374
468,968
Other creditors
31,334
28,365
Accruals and deferred income
182,354
312,851
3,418,092
1,950,053
15
Provisions for liabilities
2019
2018
Notes
£
£
Deferred tax liabilities
16
1,488
3,660
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
916
4,039
Retirement benefit obligations
572
(379)
1,488
3,660
2019
Movements in the year:
£
Liability at 1 January 2019
3,660
Credit to profit or loss
(2,172)
Liability at 31 December 2019
1,488

The deferred tax liability set out above is expected to reverse in the future and relates to accelerated capital allowances that are expected to mature.

17
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
104,582
106,194

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.

18
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
7,882 Ordinary shares of £1 each
7,882
7,882
19
Share premium account
2019
2018
£
£
At the beginning and end of the year
3,335
3,335
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 22 -
20
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company on rented property and leased motor vehicles.

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:

2019
2018
£
£
Within one year
173,309
181,746
Between two and five years
350,739
391,549
In over five years
212,483
88,869
736,531
662,164
21
Ultimate controlling party

Mr A Tuohy has a controlling interest in the parent company, Millennium Holdings Limited.

The company is a subsidiary of Millennium Holdings Limited.

22
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
299,489
137,226
Adjustments for:
Taxation charged
71,847
28,054
Finance costs
-
3,847
Investment income
(2,060)
(3,158)
Loss/(gain) on disposal of tangible fixed assets
27,433
(2,420)
Depreciation and impairment of tangible fixed assets
20,876
28,321
Movements in working capital:
Decrease in stocks
68,903
65,646
(Increase)/decrease in debtors
(791,110)
371,160
Increase/(decrease) in creditors
1,424,622
(449,760)
Cash generated from operations
1,120,000
178,916
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 23 -
23
Analysis of changes in net funds
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
1,609,785
(132,257)
1,477,528
24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
86,270
351,176
PLAYFORDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
24
Related party transactions
(Continued)
- 24 -
Transactions with related parties

The company has taken advantage of the exemption available in FRS 102 (33.1A) "Related party disclosures" whereby it has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

 

As at the year end the amount owed to Playfords Limited from Millennium Holdings Limited was £20,000 (2018 - £75,078).

 

All guarantees within the group are noted within secured creditors disclosures.

 

2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.310A TuohyJ M WinspearM R TeeS JaggardD B MillerD B MillerJ A Tuohy002033012019-01-012019-12-3100203301bus:Director12019-01-012019-12-3100203301bus:Director22019-01-012019-12-3100203301bus:Director32019-01-012019-12-3100203301bus:Director42019-01-012019-12-3100203301bus:Director62019-01-012019-12-3100203301bus:Director72019-01-012019-12-3100203301bus:Director82019-01-012019-12-3100203301bus:Director52019-01-012019-12-3100203301bus:RegisteredOffice2019-01-012019-12-3100203301bus:Agent12019-01-012019-12-31002033012019-12-31002033012018-01-012018-12-3100203301core:RetainedEarningsAccumulatedLosses2018-01-012018-12-3100203301core:RetainedEarningsAccumulatedLosses2019-01-012019-12-31002033012018-12-3100203301core:FurnitureFittings2019-12-3100203301core:ComputerEquipment2019-12-3100203301core:LeaseholdImprovements2018-12-3100203301core:FurnitureFittings2018-12-3100203301core:ComputerEquipment2018-12-3100203301core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3100203301core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3100203301core:CurrentFinancialInstruments2019-12-3100203301core:CurrentFinancialInstruments2018-12-3100203301core:ShareCapital2019-12-3100203301core:ShareCapital2018-12-3100203301core:SharePremium2019-12-3100203301core:SharePremium2018-12-3100203301core:RetainedEarningsAccumulatedLosses2019-12-3100203301core:RetainedEarningsAccumulatedLosses2018-12-3100203301core:ShareCapital2017-12-3100203301core:SharePremium2017-12-3100203301core:RetainedEarningsAccumulatedLosses2017-12-31002033012017-12-310020330112018-01-012018-12-31002033012018-12-3100203301core:LeaseholdImprovements2019-01-012019-12-3100203301core:FurnitureFittings2019-01-012019-12-3100203301core:ComputerEquipment2019-01-012019-12-3100203301core:UKTax2019-01-012019-12-3100203301core:UKTax2018-01-012018-12-310020330112019-01-012019-12-3100203301core:LeaseholdImprovements2018-12-3100203301core:FurnitureFittings2018-12-3100203301core:ComputerEquipment2018-12-3100203301core:WithinOneYear2019-12-3100203301core:WithinOneYear2018-12-3100203301core:BetweenTwoFiveYears2019-12-3100203301core:BetweenTwoFiveYears2018-12-3100203301core:MoreThanFiveYears2019-12-3100203301core:MoreThanFiveYears2018-12-3100203301bus:PrivateLimitedCompanyLtd2019-01-012019-12-3100203301bus:FRS1022019-01-012019-12-3100203301bus:Audited2019-01-012019-12-3100203301bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP