Company registration number 05361103 (England and Wales)
EVERLAST WATERPROOFING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
EVERLAST WATERPROOFING LIMITED
COMPANY INFORMATION
Directors
Mr J L Cross
Mr M D Hunter
Mr C H Bott
Mr M A Buttree
Mr L Stephenson
Company number
05361103
Registered office
The School House
Parkfield Terrace
Stanningley
Pudsey
West Yorkshire
LS28 6BS
Auditor
Azets Audit Services Limited
33 Park Place
Leeds
LS1 2RY
EVERLAST WATERPROOFING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 23
EVERLAST WATERPROOFING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2023
- 1 -

The directors present the strategic report for the year ended 31 May 2023.

Review of the business

The principal activity of the company during the year was that of roofing and building services.

 

The results for the year show a gross profit of £7,504,098 (2022 - £8,068,160 ) and pre-tax profits of £3,323,014 (2022 - £4,346,884). Overall, the directors are satisfied with the results of the company for the year and given the economic environment and competitiveness of the sector. There is high confidence that the business will continue to drive performance.

Principal risks and uncertainties

The key business risks and uncertainties affecting the company are considered to relate to competition from other contractors and economic conditions of the construction industry in general. The business has traded successfully through a few years of economic turbulence and continues to develop and evolve. It maintains strong relationships with key customers and suppliers, and has strong support structures throughout.

 

The group does not actively use financial instruments as part of its financial risk management. It is exposed to the usual risk and cash flow risk associated with selling on credit and manages this through credit control procedures. The nature of its financial instruments means that they are not subject to a price risk or liquidity risk.

 

Key performance indicators

The performance of the business is constantly monitored through the following financial performance indicators:

 

Gross Profit Margin - in total, and by business segment. Across its business categories, Turnover increased by 8.4%, and gross margins were maintained to expectation. The performance in the financial year was strong given the wider economic challenges, demonstrating the division's strength in planning and delivering multiple projects across all sectors.

 

Administrative expenses as a percentage of sales, compared year on year. Administrative expenses as a percentage of turnover for 2023 were 14.5%, being 14.1% in 2022.

 

Aged Debtors measured on an average basis and compared to the previous year. With reference to Trade Debtors, days outstanding was 52 in 2023 compared to 67 (2022)

 

Profit and loss, balance sheet and cash flow are all monitored through the year by comparison to forecasts and prior year performance.

 

The Directors are pleased with the Group's net asset position, £11,125,688 (2022 £10,199,240) at the Balance Sheet Date.

On behalf of the board

Mr M A Buttree
Director
16 November 2023
EVERLAST WATERPROOFING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2023
- 2 -

The directors present their annual report and financial statements for the year ended 31 May 2023.

Principal activities

The principal activity of the company continues to be that of roofing and building services.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £1,805,686. 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:

Mr J L Cross
Mr M D Hunter
Mr C H Bott
Mr M A Buttree
Mr L Stephenson
Auditor

The auditor, Azets Audit Services Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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.

On behalf of the board
Mr M A Buttree
Director
16 November 2023
EVERLAST WATERPROOFING LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MAY 2023
- 3 -

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:

 

 

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.

 

EVERLAST WATERPROOFING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EVERLAST WATERPROOFING LIMITED
- 4 -
Opinion

We have audited the financial statements of Everlast Waterproofing Limited (the 'company') for the year ended 31 May 2023 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:

Basis for opinion

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.

Other information

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:

EVERLAST WATERPROOFING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EVERLAST WATERPROOFING LIMITED
- 5 -
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 identified material misstatements in the strategic report or the directors' report.

 

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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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.

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.

EVERLAST WATERPROOFING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EVERLAST WATERPROOFING LIMITED
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

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.

Matthew Grant
Senior Statutory Auditor
For and on behalf of Azets Audit Services Limited
16 November 2023
Chartered Accountants
Statutory Auditor
33 Park Place
Leeds
LS1 2RY
EVERLAST WATERPROOFING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2023
- 7 -
2023
2022
Notes
£
£
Turnover
3
29,203,643
26,930,292
Cost of sales
(21,699,545)
(18,862,132)
Gross profit
7,504,098
8,068,160
Administrative expenses
(4,240,406)
(3,792,540)
Other operating income
66,255
80,135
Operating profit
4
3,329,947
4,355,755
Interest receivable and similar income
7
6,889
251
Interest payable and similar expenses
8
(13,822)
(9,122)
Profit before taxation
3,323,014
4,346,884
Tax on profit
9
(590,880)
(849,747)
Profit for the financial year
2,732,134
3,497,137

The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.

EVERLAST WATERPROOFING LIMITED
BALANCE SHEET
AS AT
31 MAY 2023
31 May 2023
- 8 -
2023
2022
Notes
£
£
£
£
Fixed assets
Goodwill
11
196,389
267,805
Tangible assets
12
340,794
133,502
537,183
401,307
Current assets
Stocks
13
155,739
220,714
Debtors
14
20,647,070
16,676,220
Cash at bank and in hand
6,917,719
5,534,918
27,720,528
22,431,852
Creditors: amounts falling due within one year
15
(16,960,189)
(12,633,919)
Net current assets
10,760,339
9,797,933
Total assets less current liabilities
11,297,522
10,199,240
Creditors: amounts falling due after more than one year
16
(171,834)
-
0
Net assets
11,125,688
10,199,240
Capital and reserves
Called up share capital
20
100,000
100,000
Share premium account
600,000
600,000
Profit and loss reserves
10,425,688
9,499,240
Total equity
11,125,688
10,199,240
The financial statements were approved by the board of directors and authorised for issue on 16 November 2023 and are signed on its behalf by:
Mr M A Buttree
Director
Company Registration No. 05361103
EVERLAST WATERPROOFING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2023
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 June 2021
100,000
600,000
6,908,691
7,608,691
Year ended 31 May 2022:
Profit and total comprehensive income for the year
-
-
3,497,137
3,497,137
Dividends
10
-
-
(906,588)
(906,588)
Balance at 31 May 2022
100,000
600,000
9,499,240
10,199,240
Year ended 31 May 2023:
Profit and total comprehensive income for the year
-
-
2,732,134
2,732,134
Dividends
10
-
-
(1,805,686)
(1,805,686)
Balance at 31 May 2023
100,000
600,000
10,425,688
11,125,688
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
- 10 -
1
Accounting policies
Company information

Everlast Waterproofing Limited is a company limited by shares incorporated in England and Wales. The registered office is The School House, Parkfield Terrace, Stanningley, Pudsey, LS28 6BS.

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 amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. 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. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

The ultimate parent company is Everlast (Group) Holdings Limited, a company incorporated in England and Wales with a registered office of The School House, Parkfield Terrace, Pudsey, Leeds, LS28 6BS. The immediate parent company is Everlast (Group) Limited, a company incorporated in England and Wales with a registered office of The School House, Parkfield Terrace, Pudsey, Leeds, LS28 6BS. Everlast (Group) Holdings Limited is the smallest and largest group into which Everlast Waterproofing Limited is consolidated.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for roofing and construction 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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 11 -

Revenue from contracts for the provision of roofing and constructing 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 recovered.

1.4
Intangible fixed assets - goodwill

True and fair override on hive-up of a former subsidiary undertaking Everlast Waterproofing (North West) Limited.

 

The trade and net assets were transferred at their net book value on 28 February 2006. The cost of the company's investment in that subsidiary undertaking reflected the underlying fair value of its net assets and goodwill at the time of acquisition. As a result of this transfer, the carrying value of the company's investment in that subsidiary undertaking exceeded its net realisable value. The Companies Act 2006 requires that the investment is written down accordingly and that the amount be charged as a loss to the company's profit and loss account. However, the directors consider that, as there has been no overall loss to the group, it would fail to give a true and fair view to charge the diminution to the company's profit and loss account and it should instead be allocated to goodwill and the identifiable net assets transferred so as to recognise in the company's individual balance sheet the effective cost of those net assets and goodwill. The effect on the company's balance sheet of this departure was to recognise goodwill of £1,428,314.

 

This goodwill is amortised over its useful economic life of 20 years, being the expected useful life at the date of the merger. At the balance sheet date this goodwill has a remaining life of 2.75 years.

1.5
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 machinery
Straight line over 6 years
Fixtures, fittings and equipment
Straight line over 3-5 years
Motor vehicles
Straight line over 5 years

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.

1.6
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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 12 -

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 is estimated to be less than its carrying amount, the carrying amount of the asset 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 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 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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell, with cost comprising direct materials. Stock is calculated using the FIFO method.

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.

1.8
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of work certified at the year end compared to the estimated total contract value. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.9
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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 13 -
1.10
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.

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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.

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 subsequently 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 through 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.

1.11
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.

1.12
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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 15 -
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.

1.13
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.

1.14
Retirement benefits

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

1.15
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 leases asset are consumed.

1.16
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.

EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 16 -
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
Long term contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

Bad and doubtful debt provision

Outstanding trade debtor balances are reviewed on a line by line basis by management to identify possible amounts where a provision is required. Management closely manage the collection of trade debtors and therefore are able to identify balances where there is uncertainty about its recoverability, and determine what provision is required (if any).

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2023
2022
£
£
Turnover analysed by class of business
Roofing
29,203,643
26,930,292
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
29,203,643
26,930,292
2023
2022
£
£
Other revenue
Interest income
6,889
251
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 17 -
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(109)
92
Fees payable to the company's auditor for the audit of the company's financial statements
14,700
12,800
Depreciation of owned tangible fixed assets
68,320
57,515
Depreciation of tangible fixed assets held under finance leases
23,392
14,491
Profit on disposal of tangible fixed assets
(3,700)
(12,225)
Amortisation of intangible assets
71,416
71,416
Operating lease charges
286,658
165,057
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Roofers
10
10
Administration
49
37
Directors
5
5
Total
64
52

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
1,455,185
1,117,688
Social security costs
193,659
122,943
Pension costs
109,647
(57,109)
1,758,491
1,183,522
6
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
41,991
52,565
Company pension contributions to defined contribution schemes
17,455
(85,794)
59,446
(33,229)
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
6
Directors' remuneration
(Continued)
- 18 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2022 - 2).

 

 

7
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest on bank deposits
6,889
251
8
Interest payable and similar expenses
2023
2022
£
£
Interest on bank overdrafts and loans
312
84
Interest on finance leases and hire purchase contracts
13,510
893
Other interest
-
0
8,145
13,822
9,122
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
590,880
836,747
Deferred tax
Origination and reversal of timing differences
-
0
13,000
Total tax charge
590,880
849,747
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
9
Taxation
(Continued)
- 19 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
3,323,014
4,346,884
Expected tax charge based on the standard rate of corporation tax in the UK of 20.00% (2022: 19.00%)
664,603
825,908
Tax effect of expenses that are not deductible in determining taxable profit
52,318
2,563
Group relief
(103,241)
-
0
Amortisation on assets not qualifying for tax allowances
531
13,569
Deferred tax adjustments in respect of prior years
(22,123)
-
0
Other
(1,208)
7,707
Taxation charge for the year
590,880
849,747
10
Dividends
2023
2022
£
£
Interim paid
1,805,686
906,588
11
Intangible fixed assets
Goodwill
£
Cost
At 1 June 2022 and 31 May 2023
1,428,314
Amortisation and impairment
At 1 June 2022
1,160,509
Amortisation charged for the year
71,416
At 31 May 2023
1,231,925
Carrying amount
At 31 May 2023
196,389
At 31 May 2022
267,805
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 20 -
12
Tangible fixed assets
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 June 2022
104,291
263,870
199,198
567,359
Additions
-
0
266,021
32,983
299,004
Disposals
-
0
-
0
(46,728)
(46,728)
At 31 May 2023
104,291
529,891
185,453
819,635
Depreciation and impairment
At 1 June 2022
97,910
184,629
151,318
433,857
Depreciation charged in the year
1,417
65,413
24,882
91,712
Eliminated in respect of disposals
-
0
-
0
(46,728)
(46,728)
At 31 May 2023
99,327
250,042
129,472
478,841
Carrying amount
At 31 May 2023
4,964
279,849
55,981
340,794
At 31 May 2022
6,381
79,241
47,880
133,502

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2023
2022
£
£
Fixtures, fittings and equipment
220,632
-
0

 

13
Stocks
2023
2022
£
£
Raw materials and consumables
10,692
10,691
Work in progress
145,047
210,023
155,739
220,714
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 21 -
14
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
4,965,890
5,922,287
Gross amounts owed by contract customers
2,320,696
3,130,545
Corporation tax recoverable
3,633
3,090
Amounts owed by group undertakings
13,291,358
7,308,675
Amounts owed by undertakings in which the company has a participating interest
-
0
187,818
Other debtors
18,494
68,098
Prepayments and accrued income
25,999
34,707
20,626,070
16,655,220
Deferred tax asset (note 18)
21,000
21,000
20,647,070
16,676,220
15
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Obligations under finance leases
17
38,096
-
0
Trade creditors
2,337,556
2,885,443
Amounts owed to group undertakings
10,650,727
5,465,628
Corporation tax
568,302
839,837
Other taxation and social security
1,108,172
912,088
Other creditors
100,896
63,878
Accruals and deferred income
2,156,440
2,467,045
16,960,189
12,633,919
16
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Obligations under finance leases
17
171,834
-
0
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 22 -
17
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
59,957
-
0
In two to five years
204,856
-
0
264,813
-
0
Less: future finance charges
(54,883)
-
0
209,930
-
0

Finance lease payments represent rentals payable by the company for fixtures and fittings. 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 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments, with the creditor secured against the leased assets.

18
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Assets
Assets
2023
2022
Balances:
£
£
Accelerated capital allowances
21,000
21,000
There were no deferred tax movements in the year.
19
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
109,647
(57,109)

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.

20
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
EVERLAST WATERPROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 23 -
21
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:

2023
2022
£
£
Within one year
168,946
98,865
Between two and five years
909,757
50,482
In over five years
798,976
-
0
1,877,679
149,347
22
Ultimate controlling party

The ultimate parent company is Everlast (Group) Holdings Limited, a company incorporated in England and Wales with a registered office of The School House, Parkfield Terrace, Pudsey, Leeds, LS28 6BS. The immediate parent company is Everlast (Group) Limited, a company incorporated in England and Wales with a registered office of The School House, Parkfield Terrace, Pudsey, Leeds, LS28 6BS. Everlast (Group) Holdings Limited is the smallest and largest group into which Everlast Waterproofing Limited is consolidated.

2023-05-312022-06-01falseCCH SoftwareCCH Accounts Production 2023.300Mr J L CrossMr M D HunterMr C H BottMr M A ButtreeMr L Stephensonfalse053611032022-06-012023-05-3105361103bus:Director12022-06-012023-05-3105361103bus:Director22022-06-012023-05-3105361103bus:Director32022-06-012023-05-3105361103bus:Director42022-06-012023-05-3105361103bus:Director52022-06-012023-05-3105361103bus:RegisteredOffice2022-06-012023-05-31053611032023-05-31053611032021-06-012022-05-3105361103core:RetainedEarningsAccumulatedLosses2021-06-012022-05-3105361103core:RetainedEarningsAccumulatedLosses2022-06-012023-05-3105361103core:Goodwill2023-05-3105361103core:Goodwill2022-05-31053611032022-05-3105361103core:PlantMachinery2023-05-3105361103core:FurnitureFittings2023-05-3105361103core:MotorVehicles2023-05-3105361103core:PlantMachinery2022-05-3105361103core:FurnitureFittings2022-05-3105361103core:MotorVehicles2022-05-3105361103core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3105361103core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3105361103core:Non-currentFinancialInstrumentscore:AfterOneYear2023-05-3105361103core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3105361103core:CurrentFinancialInstruments2023-05-3105361103core:CurrentFinancialInstruments2022-05-3105361103core:ShareCapital2023-05-3105361103core:ShareCapital2022-05-3105361103core:SharePremium2023-05-3105361103core:SharePremium2022-05-3105361103core:RetainedEarningsAccumulatedLosses2023-05-3105361103core:RetainedEarningsAccumulatedLosses2022-05-3105361103core:ShareCapital2021-05-3105361103core:SharePremium2021-05-3105361103core:RetainedEarningsAccumulatedLosses2021-05-3105361103core:Goodwill2022-06-012023-05-3105361103core:PlantMachinery2022-06-012023-05-3105361103core:FurnitureFittings2022-06-012023-05-3105361103core:MotorVehicles2022-06-012023-05-310536110312022-06-012023-05-310536110312021-06-012022-05-3105361103core:UKTax2022-06-012023-05-3105361103core:UKTax2021-06-012022-05-310536110322022-06-012023-05-310536110322021-06-012022-05-3105361103core:Goodwill2022-05-3105361103core:PlantMachinery2022-05-3105361103core:FurnitureFittings2022-05-3105361103core:MotorVehicles2022-05-31053611032022-05-3105361103core:Non-currentFinancialInstruments2023-05-3105361103core:Non-currentFinancialInstruments2022-05-3105361103core:WithinOneYear2023-05-3105361103core:WithinOneYear2022-05-3105361103core:BetweenTwoFiveYears2023-05-3105361103core:BetweenTwoFiveYears2022-05-3105361103core:MoreThanFiveYears2023-05-3105361103core:MoreThanFiveYears2022-05-3105361103bus:PrivateLimitedCompanyLtd2022-06-012023-05-3105361103bus:FRS1022022-06-012023-05-3105361103bus:Audited2022-06-012023-05-3105361103bus:FullAccounts2022-06-012023-05-31xbrli:purexbrli:sharesiso4217:GBP