Scammell Commercial Limited - Period Ending 2017-08-31

Scammell Commercial Limited - Period Ending 2017-08-31


Scammell Commercial Limited 04266752 false 2016-09-01 2017-08-31 2017-08-31 The principal activity of the company is commercial vehicle repairs Digita Accounts Production Advanced 6.20.8420.1 Software true 04266752 2016-09-01 2017-08-31 04266752 2017-08-31 04266752 core:RetainedEarningsAccumulatedLosses 2017-08-31 04266752 core:ShareCapital 2017-08-31 04266752 core:CurrentFinancialInstruments 2017-08-31 04266752 core:CurrentFinancialInstruments core:WithinOneYear 2017-08-31 04266752 core:Non-currentFinancialInstruments 2017-08-31 04266752 core:Non-currentFinancialInstruments core:AfterOneYear 2017-08-31 04266752 core:MotorVehicles 2017-08-31 04266752 core:OfficeEquipment 2017-08-31 04266752 core:PlantMachinery 2017-08-31 04266752 bus:SmallEntities 2016-09-01 2017-08-31 04266752 bus:AuditExemptWithAccountantsReport 2016-09-01 2017-08-31 04266752 bus:FullAccounts 2016-09-01 2017-08-31 04266752 bus:RegisteredOffice 2016-09-01 2017-08-31 04266752 bus:CompanySecretary1 2016-09-01 2017-08-31 04266752 bus:Director2 2016-09-01 2017-08-31 04266752 bus:Director3 2016-09-01 2017-08-31 04266752 bus:OrdinaryShareClass1 2016-09-01 2017-08-31 04266752 bus:PrivateLimitedCompanyLtd 2016-09-01 2017-08-31 04266752 core:MotorVehicles 2016-09-01 2017-08-31 04266752 core:OfficeEquipment 2016-09-01 2017-08-31 04266752 core:PlantMachinery 2016-09-01 2017-08-31 04266752 countries:AllCountries 2016-09-01 2017-08-31 04266752 2016-08-31 04266752 core:MotorVehicles 2016-08-31 04266752 core:OfficeEquipment 2016-08-31 04266752 core:PlantMachinery 2016-08-31 04266752 2015-09-01 2016-08-31 04266752 2016-08-31 04266752 core:RetainedEarningsAccumulatedLosses 2016-08-31 04266752 core:ShareCapital 2016-08-31 04266752 core:CurrentFinancialInstruments 2016-08-31 04266752 core:CurrentFinancialInstruments core:WithinOneYear 2016-08-31 04266752 core:Non-currentFinancialInstruments 2016-08-31 04266752 core:Non-currentFinancialInstruments core:AfterOneYear 2016-08-31 04266752 core:MotorVehicles 2016-08-31 04266752 core:OfficeEquipment 2016-08-31 04266752 core:PlantMachinery 2016-08-31 04266752 bus:OrdinaryShareClass1 2015-09-01 2016-08-31 iso4217:GBP xbrli:pure

Registration number: 04266752

Scammell Commercial Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2017

Beresfords
Chartered Accountants
Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

 

Scammell Commercial Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Scammell Commercial Limited

Company Information

Directors

Mr DM Scammell

Mrs M Scammell

Company secretary

Mrs M Scammell

Registered office

Unit 2 Translink House
Askews Farm Lane
Grays
Essex
RM17 5XR

 

Scammell Commercial Limited

(Registration number: 04266752)
Balance Sheet as at 31 August 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

1,761,192

2,027,734

Current assets

 

Stocks

5

6,460

6,960

Debtors

6

549,683

637,542

Cash at bank and in hand

 

65,298

77,564

 

621,441

722,066

Creditors: Amounts falling due within one year

7

(934,367)

(703,828)

Net current (liabilities)/assets

 

(312,926)

18,238

Total assets less current liabilities

 

1,448,266

2,045,972

Creditors: Amounts falling due after more than one year

7

(1,018,825)

(1,349,478)

Provisions for liabilities

(43,963)

(103,587)

Net assets

 

385,478

592,907

Capital and reserves

 

Called up share capital

1,052

1,052

Profit and loss account

384,426

591,855

Total equity

 

385,478

592,907

 

Scammell Commercial Limited

(Registration number: 04266752)
Balance Sheet as at 31 August 2017

For the financial year ending 31 August 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

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

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 22 November 2017 and signed on its behalf by:
 

.........................................
Mr DM Scammell
Director

   
     
 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 2 Translink House
Askews Farm Lane
Grays
Essex
RM17 5XR

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

2

Accounting policies (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% reducing balance

Motor vehicles

25% straight line

Office equipment

25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

2

Accounting policies (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

2

Accounting policies (continued)

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 10 (2016 - 10).

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

4

Tangible assets

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 September 2016

186,355

29,100

3,123,970

3,339,425

Additions

16,854

-

538,968

555,822

Disposals

-

-

(124,500)

(124,500)

At 31 August 2017

203,209

29,100

3,538,438

3,770,747

Depreciation

At 1 September 2016

139,815

25,091

1,146,785

1,311,691

Charge for the year

13,785

1,005

784,449

799,239

Eliminated on disposal

-

-

(101,375)

(101,375)

At 31 August 2017

153,600

26,096

1,829,859

2,009,555

Carrying amount

At 31 August 2017

49,609

3,004

1,708,579

1,761,192

At 31 August 2016

46,539

4,010

1,977,185

2,027,734

5

Stocks

2017
£

2016
£

Raw materials and consumables

4,150

4,320

Work in progress

2,310

2,640

6,460

6,960

6

Debtors

2017
£

2016
£

Trade debtors

429,725

553,330

Prepayments

119,958

84,212

549,683

637,542

7

Creditors

Creditors: amounts falling due within one year

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

7

Creditors (continued)

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

8

588,827

412,641

Trade creditors

 

127,967

107,482

Taxation and social security

 

82,080

38,103

Other creditors

 

53,061

57,021

Directors current account

 

82,432

88,581

 

934,367

703,828

Due after one year

 

Loans and borrowings

8

1,018,825

1,349,478

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

8

1,018,825

1,349,478

 

Scammell Commercial Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

8

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Finance lease liabilities

1,018,825

1,349,478

2017
£

2016
£

Current loans and borrowings

Finance lease liabilities

588,827

412,641

Directors current account

82,432

88,581

671,259

501,222

9

Dividends

Interim dividends paid

   

2017
£

 

2016
£

Interim dividend of £57,398.39 (2016 - £57,235.00) per each Ordinary Shares share

 

114,797

 

114,470

         

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

21,834

5,200

Contributions paid to money purchase schemes

2,353

2,286

24,187

7,486