EX-99.4 6 v421704_ex99-4.htm EXHIBIT 99.4

 

Exhibit 99.4

 

Registered number
06581276

 

Farncombe Engineering Services Limited

 

Report and Accounts

 

31 December 2014

 

 

 

  

Farncombe Engineering Services Limited

Statement of Directors' Responsibilities

 

The directors are responsible for preparing the report and accounts in accordance with applicable law and regulations.

 

Company law requires the directors to prepare accounts for each financial year. Under that law the directors have elected to prepare the accounts in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law) and FRS102 applicable to small entities. Under company law the directors must not approve the accounts 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 accounts, the directors are required to:

 

select suitable accounting policies and then apply them consistently;

 

make judgements and estimates that are reasonable and prudent;

 

prepare the accounts 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 accounts 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.

 

 1 

 

  

Farncombe Engineering Services Limited

Independent auditors' report

to the members of Farncombe Engineering Services Limited

 

We have audited the accompanying financial statements of Farncombe Engineering Services Limited, which comprise the Balance Sheet as of 31 December 2014, and the related Profit and Loss Account and cash flow for the year then ended.

 

Management's Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United Kingdom; this includes the design, implementation, and maintenance of Internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatements, whether due to fraud or error.

 

Auditors' Responsibility

Our responsibility is to express an opinion on the financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatements.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgement, including the assessment of the risk of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's Internal Control. Accordingly, we express no such opinion. An audit also includes evaluationg the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

In our opinion, the financial statements referred to above presents fairly, in all material respects, the financial position of Farncombe Engineering Services Limited at 31 December 2014, and the profits of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in United Kingdom and FRS102 applicable to small entities.

 

/s/ SVP Associates Limited

 

SVP Associates Limited

Certified Accountants and Registered Auditors

First Floor, 2 Victoria Road

Harpenden

Hertfordshire AL5 4EA

29 September 2015

 

 2 

 

  

Farncombe Engineering Services Limited

Statement of Income

for the year ended 31 December 2014

 

   Notes   2014 
       £ 
         
Revenue        5,508,351 
           
Cost of sales        (4,662,482)
           
Gross profit        845,869 
           
Administrative expenses        (911,307)
Bad Debts        (13,898)
Rental Income        14,127 
           
Operating loss   3    (65,209)
           
Finance Income        21,139 
Finance costs   4    (2,141)
           
Loss on ordinary activities before taxation        (46,211)
           
Tax on loss on ordinary activities   5    23,306 
           
Loss for the financial year        (22,905)
           
Retained earnings  at 1 January 2014        348,992 
           
Retained earnings at 31 December 2014        326,087 

 

 3 

 

  

Farncombe Engineering Services Limited

Statement of Other Comprehensive Income

for the year ended 31 December 2014

 

   2014 
   £ 
     
Loss for the financial year   (22,905)
      
Total recognised gains and losses related to the year   (22,905)

 

 4 

 

  

Farncombe Engineering Services Limited

Statement of Financial Position

as at 31 December 2014

 

   Notes       2014 
           £ 
Non current assets               
Intangible assets   6        54,456 
Fixtures , fittings and equipment   7         12,196 
              66,652 
                
Current assets               
Trade and other receivables   8    1,510,295      
Cash and cash equivalents        311,302      
         1,821,597      
                
Creditors: amounts falling due within one year   9    (1,554,926)     
                
Net current assets             266,671 
                
Net assets             333,323 
                
Equity               
Called up share capital   11         245 
Share premium   12         6,991 
Profit and loss account   13         326,087 
                
Shareholders' funds             333,323 

 

 5 

 

  

Farncombe Engineering Services Limited

Statement of changes in equity

as at 31 December 2014

 

   Share   Share   Retained     
   Capital   Premium   earnings   Total 
   £   £   £   £ 
                 
Balance at 1 January 2014 as previously   243    5,432    348,992    354,667 
                     
reported Prior period adjustment   -    -    -    - 
                     
Shares issued in the   -    -    -    - 
                     
year Loss for the year   -    -    (22,905)   (22,905)
                     
Dividends   -    -    -    - 
                     
Other comprehensive income for the   -    -    -    - 
                     
year Balance as 31 December 2014   243    5,432    326,087    331,762 

 

 6 

 

  

Farncombe Engineering Services Limited

Statement of Cash Flows

for the year ended 31 December 2014

 

   2014 
   £ 
Cash flow from operating activities     
Operating (loss)/profit   (65,209)
Reconciliation to cash generated from operations:     
Depreciation   39,606 
Amortisation of goodwill   93,700 
Decrease/(increase) in debtors   228,305 
Increase in creditors   25,990 
    322,392 
Investing activities     
Interest received   21,139 
Issue of shares for cash     
Purchase of intangible fixed assets   (12,863)
Proceeds from sale of tangible fixed assets   - 
    8,276 
Financing activities     
Interest paid   (2,141)
Tax paid   (46,404)
Dividends paid   - 
    (48,545)
      
Net increase/(decrease) in cash   282,123 
Cash at bank and in hand less overdrafts at 1 January   29,179 
Cash at bank and in hand less overdrafts at 31 December   311,302 
      
Consisting of:     
Cash at bank and in hand   311,302 

 

 7 

 

  

Farncombe Engineering Services

Limited Notes to the Accounts

for the year ended 31 December 2014

 

1Statutory information

 

Farncombe Engineering Services Limited is a company domicled in England and Wales, registeration number 06581276. The registered office is Grove House, Lutyens Close, Chinham Court, Basingstoke, England RG24 8AG.

 

2Compliance with accounting standards

 

Basis of preparation

The accounts have been prepared in accordance with the provisions of FRS 102 applicable to small entities.

 

Turnover

Turnover represents the value, net of value added tax and discounts, of goods provided to customers and work carried out in respect of services provided to customers.

 

Depreciation

Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives.

 

Fixtures & fittings 25% reducing balance
Equipment 33% straight line

 

Deferred taxation

Full provision is made for deferred taxation resulting from timing differences between the recognition of gains and losses in the accounts and their recognition for tax purposes. Deferred taxation is calculated on an un-discounted basis at the tax rates which are expected to apply in the periods when the timing differences will reverse.

 

Foreign currencies

Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the balance sheet date. All differences are taken to the profit and loss account.

 

Leasing and hire purchase commitments

Assets held under finance leases and hire purchase contracts, which are those where substantially all the risks and rewards of ownership of the asset have passed to the company, are capitalised in the balance sheet and depreciated over their useful lives. The corresponding lease or hire purchase obligation is treated in the balance sheet as a liability.

 

The interest element of the rental obligations is charged to the profit and loss account over the period of the lease and represents a constant proportion of the balance of capital repayments outstanding.

 

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

 

Pensions

The company operates a defined contribution pension scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.

 

 8 

 

 

 

Farncombe Engineering Services

Limited Notes to the Accounts

for the year ended 31 December 2014

 

3Operating profit

 

   2014 
   £ 
This is stated after charging:     
      
Depreciation of owned fixed assets   39,606 
Amortisation of goodwill   93,700 

  

4Interest payable

 

   2014 
   £ 
     
Interest payable   2,141 

 

5Taxation

 

   2014 
   £ 
     
UK corporation tax   (15,378)
Deferred tax   (7,928)
    (23,306)

 

6Intangible fixed assets
 Goodwill:

 

   £ 
      
Cost     
At 1 January 2014   468,503 
At 31 December 2014   468,503 
      
Amortisation     
At 1 January 2014   320,347 
Provided during the year   93,700 
At 31 December 2014   414,047 
      
Net book value     
At 31 December 2014   54,456 

 

 9 

 

 

Farncombe Engineering Services

Limited Notes to the Accounts

for the year ended 31 December 2014

 

7Plant and Equipment

 

   Fixtures &         
   Fittings   Equipment   Total 
   £   £   £ 
Cost               
At 1 January 2014   3,890    123,316    127,206 
Additions   -    12,863    12,863 
At 31 December 2014   3,890    136,179    140,069 
                
Depreciation               
At 1 January 2014   973    87,294    88,267 
Charge for the year   729    38,877    39,606 
At 31 December 2014   1,702    126,171    127,873 
                
Net book value               
At 31 December 2014   2,188    10,008    12,196 

 

8Debtors

 

   2014 
   £ 
     
Trade receivables   938,321 
      
Amount receivable from related parties   485,881 
Deferred tax asset (see note 10)   35,245 
Other debtors   50,848 
    1,510,295 

 

9Creditors: amounts falling due within one year

 

   2014 
   £ 
     
Trade payables   375,810 
Amounts due to related parties   820,990 
Current tax liability   (15,378)
Other taxes and social security costs   57,176 
Directors loans   21,568 
Accruals and other payables   294,760 
    1,554,926 

 

 10 

 

 

Farncombe Engineering Services

Limited Notes to the Accounts

for the year ended 31 December 2014

 

10Provisions for liabilities
 Deferred taxation:

 

   2014 
   £ 
     
Timing differences and other deductions   (35,245)

 

   2014 
   £ 
     
At 1 January   (27,317)
Deferred tax charge/credit in profit and loss account   (7,928)
      
At 31 December   (35,245)

 

11Share capital

 

   Nominal  2014   2014 
   value  Number   £ 
Allotted, called up and fully paid:             
Ordinary shares  £0.01 each   24,306    245 

 

   Nominal  Number   Amount 
   value      £ 
Shares issued during the period:             
Ordinary shares  £0.01 each   -    2 

 

12Share premium

 

   2014 
   £ 
     
At 1 January 2014   5,432 
Shares issued   1,559 
      
At 31 December 2014   6,991 

 

13Profit and loss

 

   2014 
   £ 
     
At 1 January 2014   348,992 
Loss for the year   (22,905)
      
At 31 December 2014   326,087 

 

14Other financial commitments

 

   2014 
   £ 
At the year end the company had annual commitments under non- cancellable operating leases as set out below:     
      
Operating leases which expire: within two to five years   7,900 

 

 11 

 

  

Farncombe Engineering Services

Limited Notes to the Accounts

for the year ended 31 December 2014

 

15Average number of employees

 

   2014 
   £ 
     
During the year average number of employees was :   30 
      
    30 

 

 12 

 

  

Farncombe Engineering Services Limited

Detailed profit and loss account

for the year ended 31 December 2014

 

   2014 
   £ 
     
Sales   5,508,351 
      
Cost of sales   (4,662,482)
      
Gross profit   845,869 
      
Administrative expenses   (911,307)
Other operating income   14,127 
Bad Debts   (13,898)
Operating loss   (65,209)
      
Interest receivable   21,139 
Interest payable   (2,141)
      
Loss before tax   (46,211)

 

 13 

 

  

Farncombe Engineering Services Limited

Detailed profit and loss account

for the year ended 31 December 2014

 

   2014 
   £ 
Sales     
Sales   5,508,351 
      
Cost of sales     
Wages and salaries   1,468,055 
Directors' salaries   144,887 
Employer's NI   187,237 
Pensions   11,454 
Consultancy fees   2,545,672 
Expenses incurred   207,380 
Equipment for re-sale   42,252 
Wifi and Pos costs   55,545 
    4,662,482 
      
Administrative expenses     
Employee costs:     
Travel and subsistence   75,612 
Entertaining   2,719 
    78,331 
Premises costs:     
Re-location costs   - 
    - 
General administrative expenses:     
Telephone and fax   328 
Stationery and printing   721 
Foreign currency losses/(gains)   3,697 
Bank charges   611 
Re-charge from FT   621,902 
IT costs   - 
Depreciation   39,606 
Amortisation of goodwill   93,700 
Sundry expenses   14,157 
    774,722 
Legal and professional costs:     
Accountancy fees   25,657 
Advertising and PR   13,526 
Other legal and professional   19,071 
    58,254 
      
    911,307 
Other operating income     
Rental Income   14,127 

 

 14