Company Registration No. 01404968 (England and Wales)
ABRACLEAN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
PAGES FOR FILING WITH REGISTRAR
ABRACLEAN LIMITED
COMPANY INFORMATION
Directors
M L Stanley
A J Howe
N Walton
I W Francis
Secretary
L Francis
Company number
01404968
Registered office
Shakespeare House
Salop Street
Bolton
Lancashire
BL2 1DZ
Business address
Ann Street
Stockport
SK5 7PP
Bankers
NatWest
PO Box 13
10 Great Underbank
Stockport
SK1 1LT
Solicitors
AB Corporate LLP
Atria
Spa Road
Bolton
BL1 4AG
ABRACLEAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
ABRACLEAN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2016
31 December 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Goodwill
4
1,333
-
Tangible assets
5
314,063
344,796
315,396
344,796
Current assets
Stocks
306,658
305,147
Debtors
6
1,506,255
1,246,049
Cash at bank and in hand
169,449
2,267
1,982,362
1,553,463
Creditors: amounts falling due within one year
7
(1,164,740)
(788,875)
Net current assets
817,622
764,588
Total assets less current liabilities
1,133,018
1,109,384
Creditors: amounts falling due after more than one year
8
(37,518)
(98,686)
Provisions for liabilities
(40,666)
(54,976)
Net assets
1,054,834
955,722
Capital and reserves
Called up share capital
9
100
100
Other reserves
46,718
46,718
Profit and loss reserves
1,008,016
908,904
Total equity
1,054,834
955,722

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 .he 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 and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

ABRACLEAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2016
31 December 2016
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 22 September 2017 and are signed on its behalf by:
N Walton
Director
Company Registration No. 01404968
ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
- 3 -
1
Accounting policies
Company information

Abraclean Limited is a private company limited by shares incorporated in England and Wales. The registered office is Shakespeare House, Salop Street, Bolton, Lancashire, BL2 1DZ.

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 on 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 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., and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Revenue 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 are recoverable.

1.3
Intangible fixed assets - goodwill
Acquired goodwill is written off over its estimated useful economic life.
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.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:

Land and buildings Leasehold
Over the term of the lease.
Plant and machinery
20% p.a reducing balance basis.
Fixtures, fittings & equipment
33.3% p.a reducing balance basis.
Motor vehicles
25% p.a reducing balance basis.

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.

ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks 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. Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities. 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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments. Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset , with the net amounts presented in the financial statements , when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 

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.

ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 5 -
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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 6 -
Deferred tax
Deferred tax is recognised in respect of all timing differences which have originated but not reversed at the balance sheet date. Timing differences are differences between taxable profits and the results as stated in the financial statements which arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in the financial statements.

A net deferred tax asset is regarded as recoverable and therefore recognised only when it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of underlying timing differences can be deducted.

Deferred tax is measured at the average tax rates which are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws which have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non - discounted basis.
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

1.13
Leases

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 the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

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 the profit and loss account 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 income 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 asset are consumed.including any lease incentives received, are charged to income 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 asset are consumed.

1.14
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 are included in the profit and loss account for the period.

ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 7 -
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 21 (2015 - 15).

4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2016
165,171
Additions
4,000
At 31 December 2016
169,171
Amortisation and impairment
At 1 January 2016
165,171
Amortisation charged for the year
2,667
At 31 December 2016
167,838
Carrying amount
At 31 December 2016
1,333
At 31 December 2015
-
ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 8 -
5
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2016
47,250
417,968
57,315
161,071
683,604
Additions
12,460
19,679
5,252
27,536
64,927
Disposals
-
(107,040)
(3,620)
(1,250)
(111,910)
At 31 December 2016
59,710
330,607
58,947
187,357
636,621
Depreciation and impairment
At 1 January 2016
87
223,118
46,259
69,344
338,808
Depreciation charged in the year
5,402
39,217
4,670
27,893
77,182
Eliminated in respect of disposals
-
(89,926)
(3,443)
(63)
(93,432)
At 31 December 2016
5,489
172,409
47,486
97,174
322,558
Carrying amount
At 31 December 2016
54,221
158,198
11,461
90,183
314,063
At 31 December 2015
47,163
194,850
11,056
91,727
344,796
6
Debtors
2016
2015
Amounts falling due within one year:
£
£
Trade debtors
377,033
318,591
Gross amounts due from contract customers
50,000
-
Corporation tax recoverable
11,877
-
Amounts due from subsidiary undertakings
296,071
184,188
Amounts due from parent company
524,328
634,228
Amounts due from associate undertakings
1,781
12,901
Other debtors
776
53,725
Prepayments and accrued income
244,389
42,416
1,506,255
1,246,049
ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 9 -
7
Creditors: amounts falling due within one year
2016
2015
£
£
Loans and overdrafts
30,185
32,316
Obligations under finance leases
56,405
59,524
Trade creditors
412,773
241,312
Amounts due to subsidiary undertakings
128,782
82,176
Amounts due to associate undertakings
-
406
Corporation tax
78,695
31,921
Other taxation and social security
98,272
19,616
Other creditors
28,026
267,317
Accruals and deferred income
331,602
54,287
1,164,740
788,875

Bank loans and overdrafts are secured.

 

Net obligation under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.

 

Included in other creditors is an amount of £nil (2015: £213,499) in respect of an invoice discounting facility which is secured on trade debtors.

8
Creditors: amounts falling due after more than one year
2016
2015
£
£
Loans and overdrafts
-
27,684
Obligations under finance leases
37,518
71,002
37,518
98,686

Bank loans and overdrafts are secured.

 

Net obligation under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.

9
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
ABRACLEAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 10 -
10
Financial commitments, guarantees and contingent liabilities

The company has a cross company guarantee with its parent company Surface Finishing Equipment Group Limited and fellow subsidiary Hogg Blasting & Finishing Equipment Limited, in respect of group banking facilities. At 31 December 2016, the amount due to National Westminster Bank Plc under these agreements amounted to £24,998 (2015: £125,765).

11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2016
2015
£
£
581,680
475,083
12
Parent company

The ultimate parent company is Surface Finishing Equipment Group Limited, a company registered in England and Wales.

 

The ultimate parent company is controlled by I W Francis, A J Howe and M L Stanley.

2016-12-312016-01-01falseCCH SoftwareCCH Accounts Production 2017.110014049682016-01-012016-12-3101404968bus:Director12016-01-012016-12-3101404968bus:Director22016-01-012016-12-3101404968bus:Director32016-01-012016-12-3101404968bus:Director42016-01-012016-12-3101404968bus:CompanySecretary12016-01-012016-12-3101404968bus:RegisteredOffice2016-01-012016-12-3101404968bus:Agent12016-01-012016-12-31014049682016-12-3101404968core:Goodwill2016-12-3101404968core:NetGoodwill2016-12-31014049682015-12-3101404968core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-12-3101404968core:PlantMachinery2016-12-3101404968core:FurnitureFittings2016-12-3101404968core:MotorVehicles2016-12-3101404968core:LandBuildingscore:LeasedAssetsHeldAsLessee2015-12-3101404968core:PlantMachinery2015-12-3101404968core:FurnitureFittings2015-12-3101404968core:MotorVehicles2015-12-3101404968core:CurrentFinancialInstruments2016-12-3101404968core:CurrentFinancialInstruments2015-12-3101404968core:ShareCapital2016-12-3101404968core:ShareCapital2015-12-3101404968core:OtherMiscellaneousReserve2016-12-3101404968core:OtherMiscellaneousReserve2015-12-3101404968core:RetainedEarningsAccumulatedLosses2016-12-3101404968core:RetainedEarningsAccumulatedLosses2015-12-3101404968core:Goodwill2016-01-012016-12-3101404968core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-01-012016-12-3101404968core:PlantMachinery2016-01-012016-12-3101404968core:FurnitureFittings2016-01-012016-12-3101404968core:MotorVehicles2016-01-012016-12-3101404968core:NetGoodwill2015-12-3101404968core:NetGoodwill2016-01-012016-12-3101404968core:LandBuildingscore:LeasedAssetsHeldAsLessee2015-12-3101404968core:PlantMachinery2015-12-3101404968core:FurnitureFittings2015-12-3101404968core:MotorVehicles2015-12-31014049682015-12-3101404968core:Non-currentFinancialInstruments2015-12-3101404968core:Non-currentFinancialInstruments2016-12-3101404968bus:PrivateLimitedCompanyLtd2016-01-012016-12-3101404968bus:FRS1022016-01-012016-12-3101404968bus:AuditExemptWithAccountantsReport2016-01-012016-12-3101404968bus:FullAccounts2016-01-012016-12-31xbrli:purexbrli:sharesiso4217:GBP