ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.111 2018.0.111 2018-03-312018-03-312017-04-01trueConstructionThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.falsetrue 02762447 2017-04-01 2018-03-31 02762447 2016-04-01 2017-03-31 02762447 2018-03-31 02762447 2017-03-31 02762447 2016-04-01 02762447 c:Director1 2017-04-01 2018-03-31 02762447 d:Buildings d:ShortLeaseholdAssets 2017-04-01 2018-03-31 02762447 d:Buildings d:ShortLeaseholdAssets 2018-03-31 02762447 d:Buildings d:ShortLeaseholdAssets 2017-03-31 02762447 d:PlantMachinery 2017-04-01 2018-03-31 02762447 d:PlantMachinery 2018-03-31 02762447 d:PlantMachinery 2017-03-31 02762447 d:PlantMachinery d:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 02762447 d:MotorVehicles 2017-04-01 2018-03-31 02762447 d:MotorVehicles 2018-03-31 02762447 d:MotorVehicles 2017-03-31 02762447 d:MotorVehicles d:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 02762447 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2017-04-01 2018-03-31 02762447 d:FurnitureFittings 2017-04-01 2018-03-31 02762447 d:OfficeEquipment 2017-04-01 2018-03-31 02762447 d:OfficeEquipment 2018-03-31 02762447 d:OfficeEquipment 2017-03-31 02762447 d:OfficeEquipment d:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 02762447 d:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 02762447 d:LeasedAssetsHeldAsLessee 2017-04-01 2018-03-31 02762447 d:CurrentFinancialInstruments 2018-03-31 02762447 d:CurrentFinancialInstruments 2017-03-31 02762447 d:Non-currentFinancialInstruments 2018-03-31 02762447 d:Non-currentFinancialInstruments 2017-03-31 02762447 d:CurrentFinancialInstruments d:WithinOneYear 2018-03-31 02762447 d:CurrentFinancialInstruments d:WithinOneYear 2017-03-31 02762447 d:Non-currentFinancialInstruments d:AfterOneYear 2018-03-31 02762447 d:Non-currentFinancialInstruments d:AfterOneYear 2017-03-31 02762447 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2018-03-31 02762447 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2018-03-31 02762447 d:ShareCapital 2018-03-31 02762447 d:ShareCapital 2017-03-31 02762447 d:RetainedEarningsAccumulatedLosses 2018-03-31 02762447 d:RetainedEarningsAccumulatedLosses 2017-03-31 02762447 d:AcceleratedTaxDepreciationDeferredTax 2018-03-31 02762447 d:AcceleratedTaxDepreciationDeferredTax 2017-03-31 02762447 c:FRS102 2017-04-01 2018-03-31 02762447 c:AuditExempt-NoAccountantsReport 2017-04-01 2018-03-31 02762447 c:FullAccounts 2017-04-01 2018-03-31 02762447 c:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 02762447 d:HirePurchaseContracts d:WithinOneYear 2018-03-31 02762447 d:HirePurchaseContracts d:WithinOneYear 2017-03-31 02762447 d:HirePurchaseContracts d:BetweenOneFiveYears 2018-03-31 02762447 d:HirePurchaseContracts d:BetweenOneFiveYears 2017-03-31 iso4217:GBP xbrli:pure

Registered number: 02762447










ALBANY BRENT LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2018

 
ALBANY BRENT LIMITED
REGISTERED NUMBER: 02762447

BALANCE SHEET
AS AT 31 MARCH 2018

2018
2017
Note
£
£

Fixed assets
  

Tangible assets
 4 
66,134
77,185

Current assets
  

Stocks
 5 
25,000
25,000

Debtors: amounts falling due after more than one year
 6 
12,500
-

Debtors: amounts falling due within one year
 6 
1,949,854
1,629,967

Cash at bank and in hand
 7 
337,919
485,109

  
2,325,273
2,140,076

Creditors: amounts falling due within one year
 8 
(1,724,434)
(1,555,177)

Net current assets
  
 
 
600,839
 
 
584,899

Total assets less current liabilities
  
666,973
662,084

Creditors: amounts falling due after more than one year
 9 
(247,507)
(24,967)

  
419,466
637,117

Provisions for liabilities
  

Deferred tax
 12 
(11,451)
(14,495)

Net assets
  
408,015
622,622


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
407,915
622,522

  
408,015
622,622


The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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


 
Page 1

 
ALBANY BRENT LIMITED
REGISTERED NUMBER: 02762447
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2018

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.



The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 November 2018.





Mr A E Maher
Director

Page 2

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

1.


General information

Albany Brent Limited is a company limited by shares, incorporated in England, United Kingdom. The address of the registered office is Unit 3, Radford Business Centre, Radford Crescent, Billericay, Essex, CM12 0DP. The principal place of business is the same as the registered office. The principal activity of the company was that of roofing and building maintenance.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.


The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

 
2.4

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
2.5

Finance costs

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in the Statement of comprehensive income in the year in which they are incurred.

Page 3

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Short leasehold land and buildings
-
over the period of the lease
Plant and machinery
-
15%
Motor vehicles
-
25%
Furniture and equipment
-
15%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.10

Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.  

 
2.11

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.13

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)

 
2.14

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.15

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 15 (2017 -12).

Page 6

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

4.


Tangible fixed assets





Short leasehold land and buildings
Plant and machinery
Motor vehicles
Furniture and equipment
Total

£
£
£
£
£



Cost or valuation


At 1 April 2017
3,264
3,575
133,825
13,375
154,039


Additions
5,042
-
9,233
929
15,204


Disposals
-
-
(9,749)
-
(9,749)



At 31 March 2018

8,306
3,575
133,309
14,304
159,494



Depreciation


At 1 April 2017
3,264
2,600
66,402
4,588
76,854


Charge for the year on owned assets
-
146
8,772
1,459
10,377


Charge for the year on financed assets
-
-
8,566
-
8,566


Disposals
-
-
(2,437)
-
(2,437)



At 31 March 2018

3,264
2,746
81,303
6,047
93,360



Net book value



At 31 March 2018
5,042
829
52,006
8,257
66,134



At 31 March 2017
-
975
67,423
8,787
77,185

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2018
2017
£
£



Motor vehicles
25,698
45,370


5.


Stocks

2018
2017
£
£

Raw materials and consumables
25,000
25,000


Page 7

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

6.


Debtors

2018
2017
£
£

Due after more than one year

Other debtors
12,500
-


2018
2017
£
£

Due within one year

Trade debtors
1,715,250
1,597,607

Amounts owed by group undertakings
8,480
14,790

Other debtors
175,104
-

Prepayments and accrued income
51,020
17,570

1,949,854
1,629,967



7.


Cash and cash equivalents

2018
2017
£
£

Cash at bank and in hand
337,919
485,109


Page 8

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

8.


Creditors: Amounts falling due within one year

2018
2017
£
£

Bank loans
66,728
-

Trade creditors
1,226,851
1,093,163

Amounts owed to group undertakings
43,200
-

Corporation tax
-
21,904

Other taxation and social security
48,959
61,201

Obligations under finance lease and hire purchase contracts
14,422
21,096

Other creditors
231,479
266,163

Accruals and deferred income
92,795
91,650

1,724,434
1,555,177


The following liabilities were secured:

2018
2017
£
£



Other creditors
231,479
266,163

Details of security provided:

The directors loan account  is secured by:
 Debenture dated 17 November 2014 over all trading stock and book debts of the company.
          
The company pays interest at 7% on the secured director's loan and at 12.5% on the unsecured director's loan.


9.


Creditors: Amounts falling due after more than one year

2018
2017
£
£

Bank loans
242,272
-

Net obligations under finance leases and hire purchase contracts
5,235
24,967

247,507
24,967


Page 9

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

10.


Loans


Analysis of the maturity of loans is given below:


2018
2017
£
£

Amounts falling due within one year

Bank loans
66,728
-

Amounts falling due 1-2 years

Bank loans
73,732
-

Amounts falling due 2-5 years

Bank loans
168,540
-


309,000
-



11.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2018
2017
£
£


Within one year
14,422
21,096

Between 1-5 years
5,235
24,967

19,657
46,063

Page 10

 
ALBANY BRENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

12.


Deferred taxation




2018
2017


£

£






At beginning of year
(14,495)
(12,065)


Charged to profit or loss
3,044
(2,430)



At end of year
(11,451)
(14,495)

The provision for deferred taxation is made up as follows:

2018
2017
£
£


Accelerated capital allowances
(11,451)
(14,495)


13.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from
those of the company in an independently administered fund. The pension cost charge represents contributions
payable by the company to the fund and amounted to £2,129
 (2017 - £1,985). Contributions totalling £303 (2017 - £Nil) were payable to the fund at the balance sheet date and are included in creditors.


14.


Related party transactions

As a 100% owned subsidiary of TLCN Holdings Ltd (formerly Albany Brent Group Limited) the company has availed themselves of the exemption under FRS 102 paragraph 33.1A from disclosing transactions with group companies.


15.


Controlling party

In the director's opinion the company's ultimate parent company and controlling party is TLCN Holdings Ltd (formerly Albany Brent Group Limited) which is incorporated in England and Wales. TLCN Holdings Ltd owns 100% of Albany Brent Limited's share capital. Mr A E Maher and Mrs L A Maher are also directors and shareholders of TLCN Holdings Ltd. 

 
Page 11