THAMESBRIDGE_CONSTRUCTION - Accounts


Company Registration No. 05483469 (England and Wales)
THAMESBRIDGE CONSTRUCTION LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
THAMESBRIDGE CONSTRUCTION LIMITED
COMPANY INFORMATION
Directors
Mr D M Tydeman
Mr S S K Barrow
Mr M S Curran
Company number
05483469
Registered office
Ground Floor, Belmont Place
Belmont Road
MAIDENHEAD
SL6 6TB
Accountants
Craufurd Hale LLP
Ground Floor, Belmont Place
Belmont Road
MAIDENHEAD
SL6 6TB
Business address
Matthew House
Matthew Street
DUNSTABLE
LU6 1SD
THAMESBRIDGE CONSTRUCTION LIMITED
CONTENTS
Page
Directors' report
1
Statement of comprehensive income
2
Balance sheet
3 - 4
Notes to the financial statements
5 - 11
THAMESBRIDGE CONSTRUCTION LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 1 -

The directors present their annual report and financial statements for the year ended 31 March 2021.

Principal activities

The principal activity of the company continued to be that of general construction and civil engineering.    In Spring 2020 a successful management buyout was undertaken and the resulting impact on reserves can be seen within these accounts.   The directors are pleased that the level of business activity in the year was strong despite the uncertainties caused by the Covid pandemic.  Business activity since the financial year end continues to be robust.

Directors

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

Mr D M Tydeman
Mr D T Curran
(Resigned 4 June 2020)
Mr S S K Barrow
Mr M S Curran
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr D M Tydeman
Mr S S K Barrow
Director
Director
Mr M S Curran
Director
21 October 2021
THAMESBRIDGE CONSTRUCTION LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
2021
2020
£
£
Turnover
6,246,435
5,828,785
Cost of sales
(5,310,350)
(5,111,438)
Gross profit
936,085
717,347
Administrative expenses
(167,483)
(218,921)
Other operating income
-
0
25,125
Operating profit
768,602
523,551
Interest receivable and similar income
103
20,936
Interest payable and similar expenses
(3,254)
(7,076)
Loss on sale of fixed asset investments
-
0
(25,850)
Profit before taxation
765,451
511,561
Tax on profit
4
(141,737)
(116,220)
Profit for the financial year
623,714
395,341
THAMESBRIDGE CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 3 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
5
167,004
254,876
Current assets
Stocks
-
0
202,500
Debtors
6
1,202,332
583,976
Cash at bank and in hand
144,798
117,503
1,347,130
903,979
Creditors: amounts falling due within one year
7
(974,411)
(713,355)
Net current assets
372,719
190,624
Total assets less current liabilities
539,723
445,500
Creditors: amounts falling due after more than one year
8
(196,970)
(92,600)
Provisions for liabilities
(30,027)
(45,305)
Net assets
312,726
307,595
Capital and reserves
Called up share capital
10
10
10
Distributable profit and loss reserves
312,716
307,585
Total equity
312,726
307,595

For the financial year ended 31 March 2021 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 in accordance with the provisions applicable to companies subject to the small companies regime.

THAMESBRIDGE CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2021
31 March 2021
- 4 -
The financial statements were approved by the board of directors and authorised for issue on 21 October 2021 and are signed on its behalf by:
Mr D M Tydeman
Mr S S K Barrow
Director
Director
Mr M S Curran
Director
Company Registration No. 05483469
THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 5 -
1
Accounting policies
Company information

Thamesbridge Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is Ground Floor, Belmont Place, Belmont Road, MAIDENHEAD, SL6 6TB.

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

 

Revenue from contracts for the provision of construction services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

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

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

Plant and machinery
Straight line over 8 years
Fixtures, fittings & equipment
25% Reducing balance
Motor vehicles
25% Reducing balance

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.

THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 6 -

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.

1.5
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
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.7
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and represents cash in hand and deposits held at call with banks.

THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 7 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs.

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, and bank loans. are recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

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 at transaction price.

1.8
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.

1.9
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.

1.10
Retirement benefits

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

THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 8 -
1.11
Leases

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

 

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

Rentals payable under operating leases, including any lease incentives received, are charged to 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.

3
Employees

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

2021
2020
Number
Number
Total
5
5
4
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
157,015
102,574
Adjustments in respect of prior periods
-
0
(437)
Deferred tax
Origination and reversal of timing differences
(15,278)
14,083
Total tax charge
141,737
116,220
THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2020
558,454
Disposals
(62,795)
At 31 March 2021
495,659
Depreciation and impairment
At 1 April 2020
303,578
Depreciation charged in the year
63,480
Eliminated in respect of disposals
(38,403)
At 31 March 2021
328,655
Carrying amount
At 31 March 2021
167,004
At 31 March 2020
254,876
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
145,495
158,906
Amounts owed by group undertakings
300,000
-
0
Other debtors
756,837
425,070
1,202,332
583,976
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
328,923
42,568
Trade creditors
273,712
313,674
Taxation and social security
174,244
135,160
Other creditors
197,532
221,953
974,411
713,355
THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 10 -
8
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
196,970
82,030
Other creditors
-
0
10,570
196,970
92,600
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
30,027
45,305
2021
Movements in the year:
£
Liability at 1 April 2020
45,305
Credit to profit or loss
(15,278)
Liability at 31 March 2021
30,027
10
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
1,000 Ordinary shares of 1p each
10
-
660 Ordinary A shares of 1p each
-
7
330 Ordinary B shares of 1p each
-
3
10
10

On 27 July 2020 the 660 ordinary A shares of £0.01 each, 330 ordinary B Shares of £0.01 each and the 10 ordinary C shares of £0.01 each were redesignated to 1,000 ordinary shares of £0.01 each.

THAMESBRIDGE CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 11 -
11
Financial commitments, guarantees and contingent liabilities

The bank loan included in 'Creditors: amounts falling due within one year" and in "Creditors: amounts falling due after more than one year" is secured by way of a fixed and floating charge, with negative pledge over the mortgaged property. This includes all present and future loans or facilities the bank has granted or may in the future grant.

 

Amounts owed by the company with respect to hire purchase agreements are secured over the assets to which they relate.

 

2021-03-312020-04-01falseCCH SoftwareCCH Accounts Production 2021.200Mr D M TydemanMr D T CurranMr S S K BarrowMr S S K Barrow054834692020-04-012021-03-3105483469bus:Director12020-04-012021-03-3105483469bus:Director42020-04-012021-03-3105483469bus:Director52020-04-012021-03-3105483469bus:Director22020-04-012021-03-3105483469bus:Director32020-04-012021-03-3105483469bus:RegisteredOffice2020-04-012021-03-31054834692021-03-31054834692019-04-012020-03-31054834692020-03-3105483469core:OtherPropertyPlantEquipment2021-03-3105483469core:OtherPropertyPlantEquipment2020-03-3105483469core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3105483469core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3105483469core:CurrentFinancialInstruments2021-03-3105483469core:CurrentFinancialInstruments2020-03-3105483469core:Non-currentFinancialInstruments2021-03-3105483469core:Non-currentFinancialInstruments2020-03-3105483469core:ShareCapital2021-03-3105483469core:ShareCapital2020-03-3105483469core:RetainedEarningsAccumulatedLosses2021-03-3105483469core:RetainedEarningsAccumulatedLosses2020-03-3105483469core:ShareCapitalOrdinaryShares2021-03-3105483469core:ShareCapitalOrdinaryShares2020-03-3105483469core:PlantMachinery2020-04-012021-03-3105483469core:FurnitureFittings2020-04-012021-03-3105483469core:MotorVehicles2020-04-012021-03-3105483469core:UKTax2020-04-012021-03-3105483469core:UKTax2019-04-012020-03-3105483469core:OtherPropertyPlantEquipment2020-03-3105483469core:OtherPropertyPlantEquipment2020-04-012021-03-3105483469core:WithinOneYear2021-03-3105483469core:WithinOneYear2020-03-3105483469bus:OrdinaryShareClass12020-04-012021-03-3105483469bus:OrdinaryShareClass12021-03-3105483469bus:PrivateLimitedCompanyLtd2020-04-012021-03-3105483469bus:FRS1022020-04-012021-03-3105483469bus:AuditExemptWithAccountantsReport2020-04-012021-03-3105483469bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP