Company registration number 02503907 (England and Wales)
MANSELL BUILDING SOLUTIONS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
MANSELL BUILDING SOLUTIONS LTD
COMPANY INFORMATION
Directors
Mrs A Smethurst
Miss S Mansell
Mr M Foy
Mr S Green
Company number
02503907
Registered office
Rigby House
Crown Lane
Horwich
Bolton
BL6 5HP
Auditor
Cowgill Holloway LLP
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
MANSELL BUILDING SOLUTIONS LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 23
MANSELL BUILDING SOLUTIONS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -
The directors present the strategic report for the year ended 31 December 2021.
Fair review of the business
The year ended 31 December 2021 resulted in turnover of £8,686,174 and a profit after taxation amounting to £357,614. Turnover has increased from the prior year by 21% and the company has returned to profitability, with the net asset position improving to £3,030,840.
During the year, the company still encountered disruption due to the COVID-19 global pandemic, with significant delays to projects. The directors are confident that the company will continue to grow and that these delays will not cause issues going forward.
The loans taken out to support the company during the pandemic have started to be repaid during the year.
In May 2021, the company moved premises which enabled cost savings to be made and a wider staffing pool being available. The directors believe 'People are the Heart of everything we do' and so has invested in employees and is benefiting from recruiting the best staff resource.
The support measures taken in the prior year together with the strong balance sheet and support from the bank, in the opinion of the Directors, have enabled the company to be successfully managed through the pandemic.
Principal risks and uncertainties
The Company’s exposure to price risk, credit risk, liquidity risk and cash flow risk is monitored by the directors and appropriate procedures are implemented accordingly.
Global Pandemic
The global pandemic had a negative effect on Mansell during the year to December 2020, due to site closures in the initial impact stage and the subsequent delays to completion of projects caused by national lockdowns. In December 2020 the country was placed into another lockdown until April 2021, which was unforeseen and caused further delays impacting the turnover heavily for the first 6 months of trading in the 2021 financial year. The Company reacted well to the challenges faced and developed effective strategies to dilute any negative impact as much as is possible which is evident from the figures for the final 6 months of trading when profitability resumed and turnover levels increased.
Key performance indicators
The Directors have and will continue to monitor all the KPI’s and daily operating controls and maintain a strong focus on increasing performance in all aspects of the business.
The main KPI’s and corresponding results are as follows:
MANSELL BUILDING SOLUTIONS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
Future Developments
Based on the depth of expertise and capabilities in delivering both on-site finished and off-site framing solutions, the directors are looking forward to significantly increasing the turnover and profitability of the business in 2022. Projects delayed in 2020 and then with the unforeseen lockdown in 2021 has resulted in the turnover on these projects flowing through into late 2021 and 2022.
Despite the challenges faced during 2021, there are substantial new business relationships being forged, all of which are currently live and trading, albeit, in their infancy as we speak, but regardless, still substantial. There is much more to follow on these fronts, and we hope to see the benefits of this hard work in months and years to follow.
Finally, we are one of the leading providers of Light Gauge Steel Frame solutions, a Modern Method of Construction, which can be carried out offsite to ensure we remain innovative and at the forefront of the industry. Everything we do challenges the norms to drive the future in specialist sustainable construction. Our mission is to deliver sustainable buildings in the North of England in partnership with key clients and suppliers, putting people at the heart of what we do.
Mrs A Smethurst
Director
23 May 2022
MANSELL BUILDING SOLUTIONS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2021.
Principal activities
The principal activity of the company continued to be that of steel framework and dry lining for the construction industry.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mrs A Smethurst
Miss S Mansell
Mr M Foy
Mr S Green
Auditor
The auditor, Cowgill Holloway LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
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;
-
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.
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.
MANSELL BUILDING SOLUTIONS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -
On behalf of the board
Mrs A Smethurst
Director
23 May 2022
MANSELL BUILDING SOLUTIONS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MANSELL BUILDING SOLUTIONS LTD
- 5 -
Opinion
We have audited the financial statements of Mansell Building Solutions Ltd (the 'company') for the year ended 31 December 2021 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 2021 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.
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
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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'
r
eport 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.
MANSELL BUILDING SOLUTIONS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MANSELL BUILDING SOLUTIONS LTD
- 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 identifie
d
material misstatements in the strategic report or the directors'
r
eport
. We have nothing to report in respect of the following matters in relation to which 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
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'
r
esponsibilities
s
tatement, 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
.
MANSELL BUILDING SOLUTIONS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MANSELL BUILDING SOLUTIONS LTD
- 7 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below
.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.
Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.
Secondly, the company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: laws related to health and safety
and compliance with current international CE Marking Standards in relation to factory production and welding systems.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:
-
Matters are discussed amongst the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud
-
Identifying and assessing the design and effectiveness of controls that management have in place to prevent and detect fraud
-
Detecting and responding to the risks of fraud following discussions with management and enquiring as to whether management have knowledge of any actual, suspected or alleged fraud;
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
MANSELL BUILDING SOLUTIONS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MANSELL BUILDING SOLUTIONS LTD
- 8 -
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.
Stuart Stead (Senior Statutory Auditor)
For and on behalf of Cowgill Holloway LLP
23 May 2022
Chartered Accountants
Statutory Auditor
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
MANSELL BUILDING SOLUTIONS LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
as restated
Notes
£
£
Turnover
3
8,686,174
7,174,492
Cost of sales
(6,932,574)
(8,872,863)
Gross profit/(loss)
1,753,600
(1,698,371)
Administrative expenses
(1,528,394)
(2,341,086)
Other operating income
120,097
305,984
Operating profit/(loss)
4
345,303
(3,733,473)
Interest payable and similar expenses
7
(156,257)
(62,710)
Profit/(loss) before taxation
189,046
(3,796,183)
Tax on profit/(loss)
8
168,568
201,992
Profit/(loss) for the financial year
357,614
(3,594,191)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MANSELL BUILDING SOLUTIONS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
9
243,698
89,248
Current assets
Debtors
10
7,286,788
7,021,286
Cash at bank and in hand
79
85
7,286,867
7,021,371
Creditors: amounts falling due within one year
11
(3,571,943)
(2,972,984)
Net current assets
3,714,924
4,048,387
Total assets less current liabilities
3,958,622
4,137,635
Creditors: amounts falling due after more than one year
12
(927,782)
(1,464,409)
Net assets
3,030,840
2,673,226
Capital and reserves
Called up share capital
16
100
100
Profit and loss reserves
3,030,740
2,673,126
Total equity
3,030,840
2,673,226
The financial statements were approved by the board of directors and authorised for issue on 23 May 2022 and are signed on its behalf by:
Mrs A Smethurst
Director
Company Registration No. 02503907
MANSELL BUILDING SOLUTIONS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 December 2020:
Balance at 1 January 2020
100
6,267,317
6,267,417
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
(3,594,191)
(3,594,191)
Balance at 31 December 2020
100
2,673,126
2,673,226
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
357,614
357,614
Balance at 31 December 2021
100
3,030,740
3,030,840
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
1
Accounting policies
Company information
Mansell Building Solutions Ltd is a
private
company
limited by shares
incorporated in
England and Wales
.
The registered office is
Rigby House, Crown Lane, Horwich, Bolton, BL6 5HP.
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 a
mounts
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares
publicly available consolidated financial statements
, including this company,
which are
intended to give a true and fair view of the assets, liabilities,
financial position and profit or loss
of the group
.
T
he company has
therefore
taken advantage of
e
xemptions from the following disclosure requirements:
-
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
-
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues
:
The
disclosure
requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b), 11.48(c), 12.26, 12.27, 12.29(a), 12.29(b), and 12.29A;
-
Section 26 ‘Share based Payment’
:
Share based payment arrangements required under FRS 102 paragraphs 26.18(b), 26.19 to 26.21 and 26.23;
-
Section 33 ‘Related Party Disclosures’
:
Compensation for key management personnel
.
The financial statements of the company are consolidated in the financial statements of
EAS Investments Limited
. These consolidated financial statements are available from its registered office,
Rigby House, Crown Lane, Horwich, Bolton, BL6 5HP.
1.2
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer
(usually on dispatch of the goods)
, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional 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
recover
ed
.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -
1.3
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.
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:
Plant and equipment
20% reducing balance / 10% straight line
Motor vehicles
20% 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.
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
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.
1.6
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.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -
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.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
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
paymen
ts 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. A
m
ounts 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
s
ubsequently 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 th
r
ough 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.
1.7
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.
1.8
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.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
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 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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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 lease
s
asset are consumed.
1.12
Government grants
Government grants are recognised at the fair value of the asset receive
d
or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met
. Where a
grant does not specify performance conditions
it
is recognised in income when the proceeds are received or receivable
. A grant received before the recognition criteria are satisfied is recognised as a liability.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
1.13
Foreign exchange
Transactions in currencies other than
pounds sterling
are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation
in the period
are included in profit or loss.
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are
as follows.
Estimation of costs to complete for construction contracts
In line with accounting standards for construction contracts, the company recognises revenue and profit based on the stage of completion and costs to complete. In doing so, management must make certain estimations. The management review all contracts on a monthly basis and assess financial and operational performance versus budget as well as physically inspecting the work to corroborate the stage of completion.
3
Turnover and other revenue
2021
2020
£
£
Turnover analysed by geographical market
UK
8,686,174
7,174,492
2021
2020
£
£
Other revenue
Grants received
120,097
305,984
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
4
Operating profit/(loss)
2021
2020
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Government grants
(120,097)
(305,984)
Fees payable to the company's auditor for the audit of the company's financial statements
13,000
14,235
Depreciation of owned tangible fixed assets
12,902
1,806
Depreciation of tangible fixed assets held under finance leases
1,214
20,506
Loss on disposal of tangible fixed assets
5,946
13,763
Operating lease charges
50,583
13,213
Government grants relate to monies received from the Coronavirus Job Retention Scheme and other coronavirus funding.
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2021
2020
Number
Number
31
42
Their aggregate remuneration comprised:
2021
2020
£
£
Wages and salaries
1,234,071
2,233,273
Social security costs
78,308
109,040
Pension costs
61,680
81,903
1,374,059
2,360,114
6
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
333,440
312,500
Company pension contributions to defined contribution schemes
28,281
28,123
361,721
340,623
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
6
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
85,417
81,250
Company pension contributions to defined contribution schemes
8,542
5,563
7
Interest payable and similar expenses
2021
2020
£
£
Interest on bank overdrafts and loans
145,059
58,214
Interest on finance leases and hire purchase contracts
11,198
4,496
156,257
62,710
8
Taxation
2021
2020
£
£
Current tax
Adjustments in respect of prior periods
(168,568)
(201,992)
The actual credit for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:
2021
2020
£
£
Profit/(loss) before taxation
189,046
(3,796,183)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
35,919
(721,275)
Tax effect of expenses that are not deductible in determining taxable profit
(178)
809
Tax effect of utilisation of tax losses not previously recognised
74,040
Unutilised tax losses carried forward
7,557
644,953
Permanent capital allowances in excess of depreciation
(43,298)
(1,270)
Research and development tax credit
(168,568)
(201,992)
Other non-reversing timing differences
2,743
Taxation credit for the year
(168,568)
(201,992)
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 20 -
9
Tangible fixed assets
Plant and equipment
Motor vehicles
Total
£
£
£
Cost
At 1 January 2021
43,150
149,332
192,482
Additions
250,589
250,589
Disposals
(31,862)
(149,332)
(181,194)
At 31 December 2021
261,877
261,877
Depreciation and impairment
At 1 January 2021
35,925
67,309
103,234
Depreciation charged in the year
14,116
14,116
Eliminated in respect of disposals
(31,862)
(67,309)
(99,171)
At 31 December 2021
18,179
18,179
Carrying amount
At 31 December 2021
243,698
243,698
At 31 December 2020
7,225
82,023
89,248
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2021
2020
£
£
Plant and equipment
101,521
Motor vehicles
82,023
101,521
82,023
10
Debtors
2021
2020
Restated
Amounts falling due within one year:
£
£
Trade debtors
1,542,330
1,507,798
Amounts owed by group undertakings
5,541,582
5,381,403
Other debtors
88,632
Prepayments and accrued income
114,244
132,085
7,286,788
7,021,286
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
11
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans and overdrafts
13
354,932
532,298
Obligations under finance leases
14
25,115
81,612
Trade creditors
1,883,645
1,326,356
Taxation and social security
295,435
208,733
Other creditors
174,985
377,969
Accruals and deferred income
837,831
446,016
3,571,943
2,972,984
12
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
13
789,444
1,011,111
Obligations under finance leases
14
94,788
Taxation and social security
43,550
453,298
927,782
1,464,409
13
Loans and overdrafts
2021
2020
£
£
Bank loans
1,016,111
1,050,000
Bank overdrafts
128,265
493,409
1,144,376
1,543,409
Payable within one year
354,932
532,298
Payable after one year
789,444
1,011,111
The long-term loans are secured by fixed and floating charges over all of the assets of the business.
14
Finance lease obligations
2021
2020
Future minimum lease payments due under finance leases:
£
£
Within one year
25,115
81,612
In two to five years
94,788
119,903
81,612
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
14
Finance lease obligations
(Continued)
- 22 -
Finance lease payments represent rentals payable by the company for certain items of motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
15
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
61,680
81,903
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.
16
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
17
Financial commitments, guarantees and contingent liabilities
The loans and overdrafts are secured by a cross guarantee between the company, EAS Investments Limited and M & J Holdings (Manchester) Ltd. At the year end the net borrowings of the group were £1,835,417.
18
Operating lease commitments
Lessee
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:
2021
2020
£
£
Within one year
218,345
139,497
Between two and five years
649,497
36,093
867,842
175,590
19
Ultimate controlling party
The
immediate parent of the company is M&J Holdings (Manchester) Limited
, which is registered in
England and Wales.
The ultimate parent is EAS Investments Limited, which
prepares group accounts of which this company is a
member.
These accounts are publicly available.
MANSELL BUILDING SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
20
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2020
2020
£
£
Adjustments to prior year
Sales Ledger adjustment
-
(389,681)
Equity as previously reported
6,267,417
3,062,907
Equity as adjusted
6,267,417
2,673,226
Analysis of the effect upon equity
Profit and loss reserves
-
(389,681)
Reconciliation of changes in loss for the previous financial period
2020
£
Adjustments to prior year
Sales Ledger adjustment
(389,681)
Loss as previously reported
(3,204,510)
Loss as adjusted
(3,594,191)
Notes to reconciliation
The prior period adjustment relates to duplicated invoices in the prior period for income that has been already been accrued.
2021-12-31
2021-01-01
false
CCH Software
CCH Accounts Production 2022.100
Mrs A Smethurst
Miss S Mansell
Mr M Foy
Mr S Green
02503907
2021-01-01
2021-12-31
02503907
bus:Director1
2021-01-01
2021-12-31
02503907
bus:Director2
2021-01-01
2021-12-31
02503907
bus:Director3
2021-01-01
2021-12-31
02503907
bus:Director4
2021-01-01
2021-12-31
02503907
bus:RegisteredOffice
2021-01-01
2021-12-31
02503907
2021-12-31
02503907
2020-01-01
2020-12-31
02503907
core:RetainedEarningsAccumulatedLosses
2020-01-01
2020-12-31
02503907
core:RetainedEarningsAccumulatedLosses
2021-01-01
2021-12-31
02503907
2020-12-31
02503907
core:PlantMachinery
2021-12-31
02503907
core:MotorVehicles
2021-12-31
02503907
core:PlantMachinery
2020-12-31
02503907
core:MotorVehicles
2020-12-31
02503907
core:CurrentFinancialInstruments
core:WithinOneYear
2021-12-31
02503907
core:CurrentFinancialInstruments
core:WithinOneYear
2020-12-31
02503907
core:Non-currentFinancialInstruments
core:AfterOneYear
2021-12-31
02503907
core:Non-currentFinancialInstruments
core:AfterOneYear
2020-12-31
02503907
core:CurrentFinancialInstruments
2021-12-31
02503907
core:CurrentFinancialInstruments
2020-12-31
02503907
core:Non-currentFinancialInstruments
2021-12-31
02503907
core:Non-currentFinancialInstruments
2020-12-31
02503907
core:ShareCapital
2021-12-31
02503907
core:ShareCapital
2020-12-31
02503907
core:RetainedEarningsAccumulatedLosses
2021-12-31
02503907
core:RetainedEarningsAccumulatedLosses
2020-12-31
02503907
core:ShareCapital
2019-12-31
02503907
core:RetainedEarningsAccumulatedLosses
2019-12-31
02503907
2019-12-31
02503907
core:PlantMachinery
2021-01-01
2021-12-31
02503907
core:MotorVehicles
2021-01-01
2021-12-31
02503907
core:UKTax
2021-01-01
2021-12-31
02503907
core:UKTax
2020-01-01
2020-12-31
02503907
core:PlantMachinery
2020-12-31
02503907
core:MotorVehicles
2020-12-31
02503907
2020-12-31
02503907
core:WithinOneYear
2021-12-31
02503907
core:WithinOneYear
2020-12-31
02503907
core:BetweenTwoFiveYears
2021-12-31
02503907
core:BetweenTwoFiveYears
2020-12-31
02503907
bus:PrivateLimitedCompanyLtd
2021-01-01
2021-12-31
02503907
bus:FRS102
2021-01-01
2021-12-31
02503907
bus:Audited
2021-01-01
2021-12-31
02503907
bus:FullAccounts
2021-01-01
2021-12-31
xbrli:pure
xbrli:shares
iso4217:GBP