J. SMART & CO. (CONTRACTORS) PLC
ANNUAL REPORT
AND
STATEMENT OF ACCOUNTS
TO
31s t JULY 2020
1
J. Smart & Co. (Contractors) PLC
DIRECTORS
DaviD W Smart, Chairman and Joint Managing Director
John r Smart, Joint Managing Director
alaSDair h roSS
Patricia Sweeney
COMPANY SECRETARY
Patricia Sweeney
REGISTERED OFFICE
28 cramonD roaD South,
eDinburgh,
eh4 6ab
SUBSIDIARY COMPANIES
mcGowan anD comPany (contractorS) limiteD
cramonD real eState comPany limiteD
thomaS menzieS (builDerS) limiteD
concrete ProDuctS (KirKcalDy) limiteD
c. & w. aSSetS limiteD
Smart ServiceD officeS limiteD
REGISTRARS AND TRANSFER OFFICE
equiniti limiteD,
aSPect houSe,
SPencer roaD,
lancing,
bn99 6Da
BANKERS
banK of ScotlanD,
75 george Street,
eDinburgh,
eh2 3ew
AUDITOR
french Duncan lLP,
chartereD accountantS,
133 finnieSton Street,
glaSgow,
g3 8hb
SOLICITORS
anDerSon Strathern llP,
1 rutlanD court,
eDinburgh,
eh3 8ey
1
J. Smart & Co. (Contractors) PLC
NOTICE IS HEREBY GIVEN that the ANNUAL GENERAL MEETING of the Company will be held at the Registered
Office, 28 Cramond Road South, Edinburgh on 28th January 2021 at 12 noon, for the following purposes:
1. To receive and consider the Statement of Accounts for the year ended 31st July 2020 and the Report of the Directors
and the Independent Auditor’s Report.
2. To approve the Directors’ Remuneration Policy as set out on pages 24 to 26 in the Annual Report.
3. To approve the Directors’ Remuneration Report for the financial year ended 31st July 2020 as set out on pages 24 to
29 in the Annual Report.
4. To declare a Final Dividend of 2.27p per share.
5. To re-elect John R Smart as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
6. To re-elect Alasdair H Ross as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
7. To re-elect Patricia Sweeney as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
8. To appoint BDO LLP as the Company’s auditor.
9. To authorise the Directors to determine the remuneration of the Auditor.
10. To authorise the Company, via a special resolution, for the purposes of section 701 of the Companies Act 2006 to make
market purchases (as defined in section 693(4) of the Companies Act 2006) of its ordinary shares of 2p each (ordinary
shares) provided that:
(a)
the Company does not purchase under this authority more than 10% of the nominal value of the Company’s issued
share capital at the date of this notice;
the minimum price which the Company may pay for each ordinary share is 2p (exclusive of expenses); and
the maximum price which the Company may pay for each ordinary share is the higher of:
(i)
105% (exclusive of expenses) of the average market value of the Company’s equity shares for the five
business days prior to the day the purchase is made according to the Daily Official List of the London
Stock Exchange; and
the higher of the price of the last independent trade and the highest current independent bid for an ordinary
share on the trading venue where the purchase is carried out.
(b)
(c)
(ii)
This authority will expire at the earlier of 15 months from the date of passing of this resolution and the conclusion of the
next Annual General Meeting, except that the Company may enter into a contract to purchase ordinary shares which will
or may be completed or executed wholly or partly after this authority ends, the Company may purchase these ordinary
shares pursuant to any contract as if the authority had not ended. Under this authority any shares purchased by the
Company will be cancelled.
11. To transact any other business of an Annual General Meeting.
Explanatory notes providing information in relation to each of the proposed resolutions in this Notice of Meeting can be
found on the Company’s website www.jsmart.co.uk.
A member entitled to attend and vote at this Meeting is entitled to appoint one or more proxies to attend
and vote on a poll instead of him/her. A proxy need not be a member. Forms of proxy, if used, must be
lodged with the Registrars of the Company at least 48 hours before the time fixed for the Meeting. Forms of
proxy may also be lodged electronically by submitting a duly completed scanned copy of the proxy card to
proxyvotes@equiniti.com. You may not use the electronic address provided either in this Notice of Meeting or any
related documents (including the Form of Proxy) to communicate with the Company for any purpose other than that
expressly stated.
2
3
J. Smart & Co. (Contractors) PLC
In accordance with section 311A of the Companies Act 2006, the contents of this Notice of Meeting, details of the total
number of shares in respect of which members are entitled to exercise voting rights at the Annual General Meeting
and, if applicable, any members’ statements, members’ resolutions or members’ matters of business received by the
Company after the date of this Notice will be available on the Company’s website.
Pursuant to section 319A of the Companies Act 2006, the Company must cause to be answered at the Annual General
Meeting any question relating to the business being dealt with at the Annual General Meeting which is put by a member
attending the meeting, except in certain circumstances, including if it is undesirable in the interests of the Company or
the good order of the Meeting that the question be answered or if to do so would involve the disclosure of confidential
information.
NOTE REGARDING ATTENDANCE AT ANNUAL GENERAL MEETING
Due to the continuing measures in place prohibiting gatherings indoors issued by the Scottish Government shareholders
will not be allowed to attend the Annual General Meeting in person. The Company will ensure that the Annual General
Meeting will be quorate.
The Company encourages all the shareholders to vote by proxy using the proxy card distributed along with this Notice of
the Annual General Meeting and the Annual Report and Statement of Accounts.
The Board of Directors values the opportunity to meet shareholders at the Annual General Meeting and answer any
questions that they raise. If any shareholder wishes to submit a question to be raised at the Annual General Meeting please
do so by emailing your question to agm.questions@jsmart.co.uk at any time up to 10 am on the morning of the Annual
General Meeting.
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
28 Cramond Road South,
Edinburgh
EH4 6AB
22nd December 2020
2
3
J. Smart & Co. (Contractors) PLC
CHAIRMAN’S REVIEW
ACCOUNTS
Headline Group profit for the year before tax, including an unrealised surplus in revalued property and a deficit in revalued
available for sale financial assets, was £4,083,000 compared with £6,643,000.
Underlying profit before tax for the year of £1,283,000 was less than last year’s figure of £2,600,000. As before, our view
is that discounting the increase in the revaluation of the commercial property portfolio and adjusting for the revaluation
movement on available for sale financial assets provides a truer reflection of Group performance.
The Board is recommending a Final Dividend of 2.27p making a total of 3.22p which compares with 3.19p for the
previous year. The Final Dividend will cost the Company no more than £963,000.
TRADING ACTIVITIES
Group construction activities including private residential sales on continuing operations increased by 19%. Headline
Group profit before tax on continuing operations decreased by 43% and underlying profit before tax on continuing
operations decreased by 58%.
Trading activities in the second half of the financial year were impacted by the coronavirus crisis. All construction sites,
head office and operational premises were closed from the end of March 2020 until the middle of June 2020, in line with
Scottish Government guidance. Whilst construction activities ceased, home working ensured that all other facets of the
business were able to progress during this period. Our site operatives were put on furlough and note must be made of
the efficiency of HMRC in processing furlough payments. All necessary measures were put in place at our construction
sites, head office, operational premises and the relevant areas of our commercial property portfolio to ensure coronavirus
compliance in line with legislation and guidance.
The build contract for the Affordable Housing at West Bowling Green Street completed in October 2019. The completion
of the social housing build contract at Ferrymuir was delayed due to the lockdown in March 2020 and will now not be
completed until the end of 2020. Margins in these types of build contract and those in the build contracts of our subsidiary
company, Thomas Menzies (Builders) Limited, continue to be poor. Measures have been put in place to respectively
correct these poor margins.
The vast majority of the sales in the private housing at West Bowling Green Street were completed prior to the lockdown
in March 2020. Post lockdown, there were only six private housing units left to be sold at West Bowling Green Street and
these sales have now completed, albeit delayed until after the end of the financial year.
Further sites for private housing were acquired in the financial year, notably two sites in Winchburgh, West Lothian. The
first small detached housing site called The Courtyard started in September 2020. The second, named Canal Quarter, a
much larger site providing approximately sixty flats and terraced houses, will start in April 2021.
Our commercial property portfolio has been remarkably resilient during the coronavirus pandemic. The majority of
the portfolio is in multi-let industrial with the remainder in multi-let offices, and this has fared well in the past year.
Rental growth and occupancy levels have continued to improve, as have property valuation levels. Concerns were raised
regarding payment of rent, but rent collection levels at the last rent quarter payment date prior to the financial year end,
currently sit at 96%. Regrettably, we have lost some tenants whose businesses have been affected by the coronavirus
crisis. However, we have been able to fill these vacancies with new tenants.
The first unit at Gartcosh Business Park, developed through the joint venture company, Gartcosh Estates LLP, has now
been successfully let. The second phase of development at this estate, providing two medium sized industrial units, will
commence in early 2021.
Construction at the third and final phases at West Edinburgh Business Park, South Gyle and Inchwood Park, Bathgate
is progressing well, with respective completions due in the year to 31st July 2021. Interest in these final phases at both
estates is promising.
A site for future industrial development was acquired at Whitehill Industrial Estate, Bathgate in the reporting year.
4
5
J. Smart & Co. (Contractors) PLC
CHAIRMAN’S REVIEW (continued)
FUTURE PROSPECTS
Work in hand in contracting is again less than last year. Over and above the usual delays in the development process,
progress in site acquisitions and negotiated tender work in the Housing Association sector has been hampered by the
first lockdown and the coronavirus crisis. There was no new contracting work in the past financial year and those build
contracts programmed for the current financial year may well be delayed until the next financial year.
As mentioned above, all the sales at West Bowling Green Street have now been completed. There will only be a small
amount of private housing sales in the year to 31st July 2021. There are a number of substantial future private housing
sites where we have just commenced the planning process but, due to general delays caused by the coronavirus crisis, it
remains to be seen when development will commence on these sites.
Commercial property valuation levels have improved again, as mentioned above, and we expect letting and positive
rental growth to continue in our industrial properties. We have not yet seen any significant negative impact on our office
properties due to the coronavirus crisis but that is no guarantee that there may be some in the future.
At this stage, with uncertainty due to the coronavirus crisis, it is difficult to make an informed forecast for the outcome
of the year to 31st July 2021. The lull in contracting work and reduced private housing work this financial year makes it
unlikely that the headline profit and underlying profit will improve.
I would like to make special mention of French Duncan LLP, who has served as auditor to your company for 45 years.
This is the last set of accounts that French Duncan will audit due to company law and will unfortunately end a long-
standing relationship. A new auditor will be appointed shortly. I would like to offer my sincere gratitude to all at French
Duncan, past and present, for all their hard work over many years.
Finally, I would like to pay tribute to all employees at J. Smart & Co. and the subsidiary companies in what has been and
continues to be a turbulent time due to the coronavirus crisis. The dedication, skill and hard work of all was no better
demonstrated in the considerable effort to shut down all operations in less than a twenty-four hour period in March of this
year prior to the first lockdown.
22nd December 2020
DaviD W Smart
Chairman
4
5
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS
31st JULY 2020
The Directors present their Annual Report and the audited financial statements of the Group for the year ended
31st July 2020.
STRATEGIC REPORT
The Companies Act 2006 requires the Directors to prepare a Strategic Report which presents a fair review of the business
during the year to 31st July 2020 and of the position of the Group at the end of the financial year. The Strategic Report
also includes a description of the principal risks and uncertainties faced by the Group. The Strategic Report can be found
on pages 11 to 16 and is incorporated into the Report of the Directors by reference.
CORPORATE GOVERNANCE
The Company is required, as a premium listed company on the London Stock Exchange, to prepare a report on Corporate
Governance in accordance with the Financial Reporting Council’s UK Corporate Governance Code (the Code). The
information required by the Code and also the Disclosure and Transparency Rules and the Listing Rules can be found on
pages 18 to 23 and is incorporated into the Report of the Directors by reference.
RESULTS AND DIVIDENDS
The profit of the Group after tax for the year ended 31st July 2020 amounted to £3,585,000 (2019, £6,236,000).
During the year the Company paid on 30th December 2019 a final dividend for the year to 31st July 2019 of 2.24p per
share (2019, 2.21p) and paid on 1st June 2020 an interim dividend for the year to 31st July 2020 of 0.95p per share (2019,
0.95p).
The Directors recommend a proposed final dividend for the year of 2.27p per share, making a total for the year of 3.22p.
This final dividend is subject to approval by the shareholders at the Annual General Meeting in January 2021 and has
not been included as a liability in these financial accounts. If this dividend is approved it will be paid to the members
on the share register of the Company at the close of business on 15th January 2021. Dividend warrants will be posted on
5th February 2021.
DIRECTORS
The following were Directors of the Company during the financial year ended 31st July 2020:
−
−
−
−
David W Smart
John R Smart
Alasdair H Ross
Patricia Sweeney
Details of the Directors are given on page 17.
6
7
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st JULY 2020
APPOINTMENT AND REPLACEMENT OF DIRECTORS
The Company’s Articles of Association (the Company’s Articles) give the Directors the power to appoint or remove
any Director. Initial appointments must be approved by the Board of Directors but anyone so appointed must be
re-elected by ordinary resolution at the next Annual General Meeting of the Company. In accordance with the
Company’s Articles, Directors are not required to retire by rotation, however, in accordance with provision18 of the
UK Corporate Governance Code, with the exception of the Chairman, all Directors must retire and offer themselves for
re-election annually at the Annual General Meeting.
DIRECTORS’ INTERESTS
Details of Directors’ interests in the ordinary share capital of the Company are given in the Directors’ Remuneration
Report. Details of changes in Directors’ interest between 31st July 2020 and 4th December 2020 are given on page 27.
Other than the original employment contract received on joining the company, no Director has been issued with a
Director’s Service Contract on appointment as a director. No Director has a material interest in any contract to which the
Company or any Subsidiary Company was a party to during the year.
DIRECTORS’ POWERS
The Company’s Articles state that the Directors may exercise all of the powers of the Company which also includes the
right of the Directors to buy back the Company’s shares based on the authority given by the shareholders following the
passing of a special resolution at the Company’s 2019 Annual General Meeting.
INDEMNIFICATION OF DIRECTORS
In accordance with the Company’s Articles and to the extent permitted by law, Directors are granted an indemnity by the
Company in respect of liabilities incurred as a result of their office. The Directors are also indemnified against the cost
of defending any proceedings whether criminal or civil in which judgement is given in favour of the Director or in which
the Director is acquitted or the charge is found not proven. The Company has maintained Directors’ and Officers’ liability
insurance cover throughout the financial year.
6
7
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st JULY 2020
CAPITAL MANAGEMENT AND SHAREHOLDER INFORMATION
The capital structure of the Company consists of issued share capital, reserves and retained earnings represented
predominantly by investment properties, working capital and cash.
The Company’s issued ordinary share capital as at 31st July 2020 comprises a single class of ordinary share of 2p each.
Details of the issued share capital are shown in note 26 to the Accounts.
At the 2019 Annual General Meeting the Company was authorised by the shareholders to purchase, in the market, up
to 10% of the Company’s issued share capital, as permitted under the Company’s Articles. The purpose of the market
purchase is to enhance the earnings per share and/or the equity shareholders’ funds per share. The Directors are seeking
renewal of this authority at the 2020 Annual General Meeting.
During the year the Company made market purchases of 665,000 ordinary shares of 2p under the existing authority, for a
total consideration of £793,000. The shares purchased were subsequently cancelled, and represented less than 2% of the
Company’s issued share capital at the start of the financial year.
All members who hold ordinary shares are entitled to attend and vote at a General Meeting. On a show of hands at a
General Meeting every member present in person and every duly appointed proxy shall have one vote and on a poll, every
member present in person or by proxy shall have one vote for every ordinary share held or represented. The Company is
not aware of any agreements between shareholders that may result in restrictions on voting rights of shareholders. Rights
attached to ordinary shares may only be varied by special resolution at a General Meeting.
There are no specific restrictions on the transfer of securities in the Company, other than those imposed by prevailing
legislation and the requirements of the Listing Rules in respect of Company Directors. The Company is not aware of any
agreements between shareholders that may result in restrictions on the transfer of securities.
Details of substantial shareholders can be found in the Company’s Corporate Governance Report.
ARTICLES OF ASSOCIATION
The Company’s Articles can only be amended by a special resolution at a General Meeting. No amendments are proposed
to be made to the existing Company Articles at the 2020 Annual General Meeting.
CHANGE OF CONTROL
The Company is not party to any significant agreements which take effect, alter or terminate upon change of control of
the Company following a takeover bid. The Company does not have any agreements with any Director or employee that
would provide compensation for loss of office or employment, whether through resignation, purported redundancy or
otherwise resulting from a takeover bid.
POLITICAL DONATIONS AND POLITICAL EXPENDITURE
It is the policy of the Group not to make donations for political purposes to EU Political Parties or incur EU Political
Expenditure and accordingly neither the Company nor its Subsidiaries made donations or incurred such expenditure in
the year.
GREENHOUSE GAS EMISSIONS
The Companies Act 2006 (Strategic Report and Directors’ Report) Regulation 2013 requires all quoted companies to
report the greenhouse gas emissions for which they are responsible and on any environmental matters which are material
to the company’s operations.
8
9
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st JULY 2020
GREENHOUSE GAS EMISSIONS (continued)
Carbon emissions and energy use:
Emissions from:
Combustion of fuel and operation of facilities
Electricity, heat, steam and cooling purchased for own use
.
Total emissions
.
.
.
.
.
.
.
.
.
.
Group’s chosen intensity measurement:
Emissions reported above normalised to per full time equivalent employee
Emissions reported above normalised to per £million of revenues
.
2020
Tonnes of CO2e
2019
Tonnes of CO2e
1,026
151
1,177
6.13
70.00
1,043
166
1,209
5.84
72.48
Overall the total greenhouse gas emissions of the Group have decreased in the year mainly due to the nature of the construction
work undertaken in the year offset by the reduction in vacant properties in the Group’s investment property portfolio.
The increase in construction revenue due to the accounting for private house sales in the current year has caused the
intensity measurement of emissions reported per £million of revenues to decrease significantly from that of the previous
year. The decrease in the number of full time equivalent employees between this year and the previous year increased the
reported intensity measure for full time equivalent employees.
We have reported on all the emission sources required under the Companies Act 2006 (Strategic Report and Directors’
Report) Regulations 2013. These sources fall within our Statement of Accounts. We do not have responsibility for any
emission sources that are not included in our Statement of Accounts.
Our greenhouse gas emissions have been calculated using the GHG Protocol Corporate Accounting and Reporting
Standard (revised edition), data gathered to fulfil our requirements under these Regulations, and emission factors from
the UK Government’s GHG Conversion Factors for Company Reporting 2019 and 2020. Emissions are calculated on the
location and contract based methodologies, using fuel mixes reported from 2019/20. The figures disclosed above for the
year to 31st July 2019 have been restated to show the emissions as based on the same methodology as the current year.
WASTE MANAGEMENT
We manage waste in accordance with the waste hierarchy and ensure compliance with all applicable environmental
legislation across all our operations. Construction waste is managed through site waste management plans which ensure
waste arising is minimised, reused or recycled. Waste reduction is considered at the building design stage and any waste
arising in construction is segregated either on site or off site. Where possible, waste is reused on site and waste to landfill
is minimised with preference given to recycling or energy recovery. Training is provided to all staff and subcontractors
and waste champions are assigned to each site to ensure compliance with our waste policies and procedures.
GOING CONCERN
The Group’s business activities, performance and principal risks and uncertainties are set out in the Strategic Report.
The current financial year construction activities were impacted by the coronavirus pandemic which resulted in all of our
construction sites having to close from the end of March 2020 to the middle of June 2020 which delayed the completion
of those contracts. The commencement of new construction projects have been delayed by the virus and the lockdown
and it is not known when these will start. Our investment property portfolio has remained resilient to date throughout
the pandemic however the long term impact on our office properties is not known at this stage. The Directors have taken
all these issues into account and believe that the Group is well placed to manage the risks arising from the coronavirus
and all of its business risks successfully. After making enquiries, the Directors have a reasonable expectation that the
Company and Group have adequate financial resources without reliance on external funding to allow the Company and
Group to continue in operational existence for a period of at least twelve months from the date of approval of the financial
statements and therefore considers the adoption of the going concern basis as appropriate for the preparation of the Annual
Report and Statement of Accounts.
8
9
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st JULY 2020
FUTURE DEVELOPMENTS
It is not anticipated that the activities of the Company and its Subsidiaries, as described in the Strategic Report, will
substantially change in the immediate future.
POST BALANCE SHEET EVENTS
There have been no events occuring after the Balance Sheet date that the Directors consider should be brought to the
attention of the shareholders.
AUDITOR
The Company’s auditor, French Duncan LLP have held office as from the year ending 31st July 1975. Under EU rulings
for mandatory rotation of the external auditor which became part of Companies Act 2006 via Statutory Instrument: The
Statutory Auditors and Third Country Auditors Regulation 2016 we have undertaken a tendering process to appoint new
external auditors as for the year ending 31st July 2021. Following the conclusion of this tender process BDO LLP have
been selected as the Company’s new external auditor and a resolution to appoint them as the external auditor will be
proposed at the 2020 Annual General Meeting.
CAUTIONARY STATEMENT
The Chairman’s Review on pages 4 and 5 and the Strategic Report on pages 11 to 16 have been prepared to provide
additional information to members of the Company to assess the Group’s strategy and the potential for the strategy to
succeed. It should not be relied on by any other party or for any other purpose.
This Annual Report and Statement of Accounts contain certain forward-looking statements relating to operations,
performance and financial status. By their nature, such statements involve risk and uncertainty because they relate to events
and depend upon circumstances that will occur in the future. There are a number of factors, including both economic and
business risk factors that could cause actual results or developments to differ materially from those expressed or implied
by these forward-looking statements. These statements are made by the Directors in good faith based on the information
available to them up to the time of their approval of this Report.
STATEMENT OF DISCLOSURE TO AUDITOR
The Directors who held office at the date of approval of the Report of the Directors, confirm that, so far as they are each
aware, there is no relevant audit information of which the Company’s Auditor is unaware; and each of the Directors has
taken all steps that they ought to have taken as a Director to make themselves aware of any relevant audit information and
to establish that the Company’s Auditor is aware of that information.
22nd December 2020
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
10
11
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT
31st JULY 2020
The Directors present their Strategic Report of the Group for the year ended 31st July 2020.
The purpose of the Strategic Report is to provide the members of the Company with information to allow them to assess
how the Directors have performed their duty to promote the success of the Company and Group.
OUR BUSINESS MODEL, STRATEGY AND OBJECTIVES
The Company was established in 1947 and was listed on the London Stock Exchange in 1965.
The principal activities of the Group are building and civil engineering contracting, residential development for sale,
the development of industrial and commercial property for lease and the provision of serviced office spaces. All the
construction work involved in these activities is carried out by the Company and its Subsidiaries. Sub-contracting is kept
to a minimum. The main area of operations is the central belt of Scotland.
The main construction activity undertaken by the Group is that of social housing for several housing associations and
registered social landlords predominately in the Edinburgh area and construction of our own private housing for sale
which is undertaken by the Company, J. Smart & Co. (Contractors) PLC.
The Group has a portfolio of self-financed industrial and commercial properties which are owned and managed by
subsidiary company, C. & W. Assets Limited. The investment properties are located throughout the central belt of
Scotland but primarily in the Edinburgh area, this being the area of the country we are familiar with and understand. Our
portfolio currently extends to almost 900,000 square feet.
The Group has five other subsidiaries, four of which are trading companies. Thomas Menzies (Builders) Limited carries out
small to medium sized building and civil engineering work for a variety of clients. McGowan and Company (Contractors)
Limited provides plumbing support to the main construction companies. Cramond Real Estate Company Limited, is the
investment holding company of the Group and holds the Group’s equity investments and monies on bank deposits. Smart
Serviced Offices Limited which trades as Foxglove Offices provides serviced office and co-working spaces in Leith.
Concrete Products (Kirkcaldy) Limited ceased to trade in the year to 31st July 2019.
The Group also has interests in a number of Joint Venture Companies which were established for purposes of property
development.
The Group operates out of premises in Edinburgh and Kirkcaldy, with the centralised administration and finance function
being at the head office in Edinburgh. Full support is given by the company Directors and the finance staff to all Group
companies based at the two locations.
We maintain a core employee base which is beneficial to the growth and success of the Group due to the fact that they have
the expertise to ensure the construction activities of the Group are efficiently run, achieve high level of quality of work
and retain control over operations. Employees who manage the Group’s investment property portfolio are fully aware of
current market conditions and ensure that there is appropriate marketing of the Group’s investment property portfolio. We
employ our own maintenance team thereby ensuring that our investment property portfolio is always in good condition
and ready for let.
Our objectives are to identify and exploit promising business opportunities as they arise to the benefit of the Group, its
shareholders and employees without over extending Group resources. While endeavouring to complete all our operations as
efficiently and to as high a standard as possible we do not set ourselves general performance yardsticks or volumetric targets.
To achieve these objectives our strategy is to continue to maintain and develop the relationships we have with social housing
providers and develop relationships with new and existing partners to establish new areas of construction opportunities,
retain our core workforce and only use specialist subcontractors with proven track records in the Group to ensure work
quality. We will continue to build both our residential properties and investment property portfolio within the central belt
of Scotland, being the area of the country with which we are familiar. We will build up our resources to ensure the Group
has sufficient current working capital facilities and financing for future commercial and private residential developments.
In achieving our objectives we aim to generate value by creating long term and sustainable returns for our shareholders
by growing our income and profits and increasing the value of our investment portfolio and the net assets of the Group.
10
11
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st JULY 2020
PERFORMANCE REVIEW
Construction activities
Continuing Operations
Revenue
Operating loss
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000)
19,223)
(3,472)
2019
£000
16,182)
(2,084)
Turnover in the year has increased from that of the previous year and this is due to the revenue from sales at our private
housing development at West Bowling Green Street, Edinburgh. During the year we sold a further 41 flats at this
development which meant as at 31st July 2020 we had sold 68 out of the total 74 flats. The remaining 6 flats have now
been sold and will be included in revenue in the year to 31st July 2021. However, revenues from all of our other sources
declined in the year.
In October 2019 we completed the social housing element of our development at West Bowling Green Street and this left
us with only one other social housing development in the year at Ferrymuir. No new social housing contracts commenced
in the year.
In the year we continued the construction of Phase 3 at our own industrial development at West Edinburgh Business Park
and commenced construction at Phase 3 Inchwood Park, Bathgate. Both these sites were delayed due to the lockdown
arising from coronavirus from March 2020 and both sites will be completed in the year to 31st July 2021. As a result of
these two sites the value of our own construction work capitalised is significantly higher than that of the previous year.
Margins on construction work continue to be very poor and this, plus the financial impact of the coronavirus which
resulted in additional costs including site security costs and costs of implementing safety measures for the safe working of
the sites post lockdown based on Scottish Government guidance and payroll costs of employees not put on furlough, has
resulted in the Group suffering another significant loss in construction activities. The Directors are taking steps to fully
appraise contracts prior to acceptance to ascertain the likely outcome of the contract and to closely monitor and report on
costs associated with the contracts during the construction phase to ensure they are not excessive.
Overheads continue to remain relatively constant over time however, the Directors continue to monitor these with a view
to achieving any savings on costs were possible.
Investment activities
Income from investment properties .
.
Net surplus on valuation of investment properties
.
Operating profit from investment properties
.
.
.
.
Income from available for sale financial assets
.
Profit on sale of available for sale financial assets .
Net deficit on valuation of available for sale financial assets
.
.
Share of (losses)/profits in Joint Ventures .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
7,198)
3,179)
7,820)
50)
16)
(379)
(13)
2019
£000
7,560)
4,052)
9,051)
53)
26)
(9)
48
Rental income from the Group’s investment property portfolio fell in the year by 5% which is mainly due to the loss of
income from one of our properties. This property was a large single industrial unit let to a tenant whose lease had come
to an end. The industrial unit has since been demolished and the vacant land has been transferred within the Group at
fair value and now is included within the Group’s inventories as land held for development. Excluding the rent from
this property, over the remainder of our investment property portfolio our rental income has increased due to both rental
growth and increased occupancy.
The coronavirus has affected many of our tenants but the rent recovery for the quarter commencing 1st May 2020, being
the first quarter impacted upon by the virus has been particularly good with recovery currently being 96% of the rents due.
To date recovery of rents due for quarters in the year to 31st July 2021 are also high. We have lost a number of tenants in
the year but we have managed to fill the majority of these vacancies.
12
13
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st JULY 2020
PERFORMANCE REVIEW (continued)
Investment activities (continued)
Service charges and insurance receivable income has increased by10% which is mainly due to increased occupancy.
During the year construction of industrial units at West Edinburgh Business Park Phase 3 continued, however this has
been delayed by the coronavirus and the lockdown which started in March 2020. Although it was anticipated that this site
should have been completed in this current financial year it has now been delayed to the start of the new calendar year.
Construction at Inchwood Phase 3 had just commenced prior to the lockdown in March 2020 and so this site has also
taken longer to complete but will complete prior to July 2021. Interest in both these sites is positive.
There was one disposal in the year but as noted above this disposal was internal and the land is now held within inventories
as land held for development.
Income from our available for sale financial assets has remained fairly consistent over time. There have been no additions
in the year and the disposals in the year generated a profit of £16,000. As expected due to the worldwide pandemic the fair
value for the shares held by the Group fell and as at the year end a deficit of £379,000 was recorded.
The share of the results in our Joint Ventures is a loss this year of £13,000 which is due to the fact that of the four Joint Ventures
only one generated any income in the year but all incurred costs. Going forward income will be generated by Gartcosh Estates
LLP following the successful letting of the completed unit which will help to improve the results of the Joint Ventures.
Group results and financial position
Profit before tax
Net bank position
Net assets
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
4,083
13,062
99,260
2019
£000
6,643
12,887
100,282
Overall the Group has reported a profit for the year but at a lower level than the previous year. The profit earned on our
investment properties has fallen and the increased loss on construction activities has resulted in the lower overall profit.
Our net bank position, which comprises monies held on deposit, cash and cash equivalents and the netting of our bank
overdraft has only improved slightly in the year. Cashflows from operating activities have improved mainly due to the
revenue from the sales of private housing in the year at our West Bowling Green Street development. There has been
significant expenditure this year on our own work capitalised. The Group continues to be net debt free.
The Group’s net assets are impacted by the profit earned in the year, the movement on the retirement benefit scheme
mainly due to the actuarial loss recognised in the year and the net of the shares bought back in the year and the dividends
paid to shareholders.
FINANCIAL INSTRUMENTS
The Group’s financial instruments consist of bank balances and cash, available for sale financial assets, trade receivables
and trade payables. The main purpose of the financial instruments are to provide working capital for the Group’s continuing
activities and provide funding for future activities whether in construction or investment. Given the nature of the Group’s
financial instruments the main risk associated with these is credit risk, however this is minimised due to the fact that
exposure is spread over a number of counterparties and customers. The Group is not exposed to interest rate risk as it
does not have any net debt but it does suffer from fallen interest rates on the amount we can earn on monies on deposit.
TOTAL DIVIDEND
The Directors are recommending a final dividend of 2.27p per share which taken with the interim dividend of 0.95p
already paid in the year gives a total dividend for the year of 3.22p (2019, 3.19p), being an increase of 1% on the dividend
rate for 2019.
12
13
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st JULY 2020
GREENHOUSE GAS EMISSIONS
The Group is required to report the greenhouse gas emissions for which it is responsible and on any environmental matters
which are material to the Group’s operations. Details of our emissions for the year to 31st July 2020 are set out in the
Report of the Directors on pages 8 and 9.
PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks and uncertainties faced by the Group and the mitigating factors taken by the Group against these risks
are detailed below. The principal risks noted below are not all of the risks faced by the Group but are those risks which
the Group perceives as those which could have a significant impact on the Group’s performance and future prospects.
Area of principal risk or uncertainty
and impact
By focusing external construction
activities in the social housing sector,
which
is a competitive market,
failure to win new contracts would
impact on our volume of work and
therefore the workforce required by
the Group.
availability
Decline in home buyer confidence
and
affordable
mortgages resulting in stalling of
private house sales.
of
Social housing sector and in general
is highly
the housing market
competitive with tight margins.
Mitigating actions and controls
• Maintain long term relationships with social housing providers, resulting
from high standards of service, quality and post construction care thus
giving the Group an advantage over other builders when contracts are
awarded on criteria other than cost only.
• Identify potential build sites or include the provider within private housing
developments in relation to the element of affordable housing required.
• When workload is reduced workforce can be diverted to the Group’s own
commercial and private residential developments.
• Continue to acquire land for development for either private housing
developments or for resale to social housing providers as part of a construction
contract.
• Develop new areas of construction activities.
• Develop new joint venture opportunities.
• Building developments in popular residential areas.
• Building high quality specification homes with attention to detail which sets
them apart from other new build homes and therefore attractive to buyers.
• Building a range of homes within a development thus providing choice to
buyers.
• Providing sales incentives.
• Consider letting of homes at market rates until the market improves.
• We are an ‘all trades’ contractor who employs our own personnel in all
basic building trades who are supervised by site agents who are long serving
employees of the Group, who have been promoted through their trades, thus
ensuring control of labour costs on contracts.
• We have invested heavily in plant and the maintenance thereof and therefore
limit our costs on contracts by utilising own plant as opposed to incurring
higher costs of hiring plant.
• Subcontractors employed by the Group are specialists in their fields and in the
main subcontractors have previously been used by the Group therefore quality
of work and reliability is known. No labour only subcontractors are employed.
• In house architectural technicians and surveyors provide pre-contract design
advice to resolve potential technical problems with the build and therefore
potential costs.
• Detailed appraisals of contract pre-land acquisiton and pre-construction.
14
15
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st JULY 2020
PRINCIPAL RISKS AND UNCERTAINTIES (continued)
Area of principal risk or uncertainty
and impact
Reduction
in rental demand for
investment properties may result in a
fall in property valuations.
Reduction in demand for UK real
estate from investors may result in a
fall in valuations within our investment
property portfolio, this could result in
delays in investment decisions which
could impact on our activities.
Political events and policies result
in uncertainty until final decisions
have been made and the impact of
decisions are known, this could result
in delays in investment decisions
which could impact on our activities.
Reduction of financial resources.
Mitigating actions and controls
• Only commence speculative developments after careful assessment of the
market.
• Restricting our operations to the central belt of Scotland being the area of
the country with which we are familiar.
• Continually maintain and refurbish existing properties to retain existing
tenants and attract new tenants.
• Provide necessary financial incentives to retain existing tenants at end of
current leases and attract new tenants.
• The Directors regularly review the property market to ascertain if changes
in the overall market present specific risks or opportunities to the Group.
• Restricting our operations to the central belt of Scotland being the area of
the country with which we are familiar.
• Before any decisions are taken by the Directors in any area of the Group’s
activities the level of uncertainty and range of potential outcomes arising
from political events and policies are considered.
• Ensure resources are not over committed and only undertake commercial
and private housing developments after due consideration of the financial
impact on the Group financial resources.
• Build up resources to ensure the Group has sufficient finance for working capital
requirements and financing of commercial and private housing developments.
• Spread cash reserves over several banks taking account of the strength of
the bank and interest rates attainable.
• Invest resources in equities also taking account of the security of the
investment and the yields attainable.
the
Continuing uncertainty of
impact of coronavirus on
the
Group’s operational and financial
performance.
• Following all the legislation and guidance issued by Scottish Government
for the safe working of our construction sites and offices.
• Helping current tenants in our investment properties with rental payment
plans for those facing financial difficulties due to the coronavirus.
• Regularly reviewing cash flow projections.
14
15
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st JULY 2020
VIABILITY STATEMENT
The Directors have assessed the viability of the Group over a three year period to July 2023, taking account of the Group’s
current financial strength, business model and strategy. The Directors have also taken account of the principal risks and
uncertainties facing the Group and the actions being taken to mitigate these risks as described above.
The assessment period of three years has been chosen as the Directors consider this period to be appropriate as it fits well
with the Group’s development and investment property cycles.
The Group’s financial planning process consists of cash flow projections based on the current financial position and
assumptions on future developments and investment property acquisitions and disposals and an assessment of the likely
impact of coronavirus on future operational and financial commitments. As the Group is net debt free the Directors are
assessing the cash impact of their assumptions of future activity to ensure that this position is maintained. The Directors
vary their assumptions in terms of economic, investment and other factors to different scenarios to assess the impact on
the Group’s cash position. Even with these sensitivities applied the Group is net debt free.
Based on this assessment the Directors have a reasonable expectation that the Group will continue in operation and meet
its liabilities as they fall due over the period to July 2023.
EMPLOYEES
The Group recognises the contribution of the staff to the success of the Group. The Group operates with a core employee
base who in the main have been with the Group for a considerable length of time and have gained a significant knowledge
of the sectors the Group operates in and of the companies within the Group. Where appropriate the Group promotes from
within whether that be the Directors, staff or site employees. The Group recognises the importance of retaining its core
staff to ensure its future success.
The Group does not have a specific Human Rights policy but it does have policies on recruitment and retention of
employees and communication with employees which are aimed at ensuring employees are fairly treated during their
employment with the Group.
The Group is committed to providing equal opportunities in recruitment and employment, full and fair consideration is given
to all applicants for employment and to all existing employees for promotion. Where employees become disabled during their
employment and are unable to fulfil current duties they are offered suitable alternative employment within the Group, if feasible.
It is the Group’s policy that there should be effective communication with employees at all levels, on matters which affect
their current jobs or future prospects and all Directors and senior staff members make themselves available to all staff
to discuss any matters of concern. In achieving this policy, the Directors are aware of the need to take account of the
practical and commercial considerations of the Group, and the needs of the employees.
A breakdown by gender of Directors, senior managers and all employees is given below:
Directors
Senior Managers
Total Employees
Male
3
1
178
Female
1
1
14
22nd December 2020
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
16
17
J. Smart & Co. (Contractors) PLC
DIRECTORS
David W Smart, Chairman and Joint Managing Director Aged 47
Joined the Company in 1998
Appointed Director in 2010
Appointed Chairman and Joint Managing Director in 2017
John R Smart, Joint Managing Director Aged 50
Joined the Company in 2002
Appointed Director in 2013
Appointed Joint Managing Director in 2017
Alasdair H Ross Aged 58
Joined the Company in 1989
Appointed Director in 2012
Patricia Sweeney Aged 51
Joined the Company in 2011
Appointed Director in 2017
16
17
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE
31st JULY 2020
COMPLIANCE STATEMENT
This statement details how the Company has applied the principles and provisions as set out in the Financial Reporting
Council’s UK Corporate Governance Code issued July 2018 (the Code). A copy of the Code can be review on the
Financial Reporting Council’s website at www.frc.org.uk.
The Board recognises that it has not complied fully with the Code in the areas of appointment of Non-Executive Directors
and the establishment of Nomination, Audit and Remuneration Committees. It also has not complied with the principles
relating to division of responsibilities, evaluation of the Board and individual Directors. The Board considers that due
to the nature of the company including its size, lack of complexity and the ownership of the Company that to follow all
the principles of the Code would be onerous and would provide no discernible benefit to the Company. Full details and
explanations of principles and provisions not complied with are detailed below.
BOARD LEADERSHIP AND COMPANY PURPOSE
The Board of Directors (the Board) is committed to ensuring that it maintains good corporate governance of the Company
so as to achieve the long-term sustainable success of the Company. The Board remains committed to the principles
of openness, integrity and accountability in dealing with the Company’s affairs and believes it has always acted with
probity in the best interests of the Company, its employees, shareholders and stakeholders without recourse to guidance
or instruction from others and fully intends to continue to do so in the future.
The Board which is the executive management of the Company consists of the Chairman who is also one of the two Joint
Managing Directors and two other Executive Directors. The size of the Board results in efficient management of the
Company leading to the long-term sustainability and success of the Company and that the Directors fulfil their statutory
duties under S172 Companies Act 2006. The objectives of the Company as stated in the Strategic Report have been set by
the Board and are reviewed regularly to ensure that they are being met and that adequate financial and human resources
are available to meet these objectives.
The Directors are involved in the day to day management of the Company supported by senior management. The Directors
were all employees of the Company prior to their appointment as a director and therefore have the appropriate skills,
experience in their particular fields and knowledge of the Company and its culture to ensure that the Board discharges
its responsibilities effectively to ensure the continued success of the Company. The detailed involvement in the day to
day management ensures that the Directors interact daily with Company employees and encourage an open approach
to management allowing employees to raise any concerns they have directly with the Directors and ensures that actual
workplace policies and practices align to the Company’s values.
The Directors have ascertained the risks and uncertainties which could impact on the continuing success of the Company
and these are set out in the Strategic Report. The Directors have also established controls with the aim to mitigate these
risks as best as possible. The risks and the controls in place are regularly reviewed and steps are taken as necessary to
adapt the controls as it becomes apparent that changes are needed.
The Chairman always makes himself available to shareholders to answer any queries they may have throughout the year
on matters relating to the governance and performance of the Company and ensures that the views and concerns of the
shareholders are brought to the attention of the Board as a whole.
Decisions are taken by the Board quickly and effectively following ad hoc consultation among the Directors concerned
as matters arise. The Board takes the view that this direct and flexible approach is preferable to the more cumbersome
procedures prevalent in larger organisations and has made a considerable contribution to the Company’s continuing success
and ensures that this approach best serves the interests of the Company, its employees, shareholders and stakeholders.
The Board confirms that it will consider and authorise any conflicts of interest between the Directors and the Company
where there is no detrimental impact to the Company.
The Directors are aware of their responsibilities and duties under S172 Companies Act 2006 to promote the success of the
Company for the benefit of its members whilst having regard to other stakeholders including the Company employees,
suppliers, customers and tenants. Whenever decisions are being made by the Board they take into account the implications
of these on all stakeholders.
18
19
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st JULY 2020
BOARD LEADERSHIP AND COMPANY PURPOSE (continued)
RELATIONS WITH SHAREHOLDERS
The Board has in the past and will continue to enter into dialogue with the shareholders wherever possible. The Chairman
is responsible for ensuring that the views and concerns of the shareholders are communicated to the Board. The Chairman
is also responsible for discussing governance and strategy matters with the shareholders.
All shareholders have an opportunity at the Annual General Meeting to participate in questions and answers with the
Board on matters relating to the Company.
At the Annual General Meeting separate resolutions will be proposed on each substantially separate issue and the number
of proxy votes received for, against and withheld for each resolution will be announced.
SUBSTANTIAL SHAREHOLDERS
As at 31st July 2020 and 4th December 2020, excluding holdings of Directors, the Company has been notified of the
following holdings of substantial voting rights in respect of the issued share capital of the Company:
As at 31st July 2020
Octet Investments Limited
.
A J Whitehead
Number
1,872,400
2,311,495
%
4.39
5.42
.
.
.
.
.
.
.
.
.
.
.
.
.
As at 4th December 2020
Octet Investments Limited
.
A J Whitehead
.
.
.
.
.
.
.
.
.
.
.
.
.
1,872,400
2,311,495
4.42
5.45
EMPLOYEES
As stated in the Strategic Report the employees of the Company are an important part of the success of the Company. The
Directors operate an open-door policy whereby any employee can discuss any matters arising from their employment
with any of the Directors. The Managing Directors visit all sites on a weekly basis which allows all site-based staff to also
communicate directly with the Directors on matters they wish to raise. The employees can also raise any matters with
Human Resources.
SUPPLIERS AND SUBCONTRACTORS
The Group prefers to use key suppliers and subcontractors which it has existing working relationships with and therefore
is aware of the quality of products and services provided. The Group has a commitment to ensuring that all suppliers and
subcontractors are paid within the terms of the supply.
CUSTOMERS AND TENANTS
The main customers of the Group are those which the Group has worked with in the past and we have built up strong
working relationships with them which has resulted in repeat work being awarded to the Group. We maintain dialogue
throughout contracts with our customers to ensure that they are aware of the progress of all contracts and any issues which
may arise can be resolved in a timely manner.
Our investment properties are maintained to a high standard with dedicated managers who regularly inspect them and
communicate with tenants regarding any issues they have.
COMMUNITIES AND THE ENVIRONMENT
The Group supports the local community by financially supporting local and national charities. The Group complies with
all local authority guidance and planning conditions to ensure that all building sites are safe for employees, subcontractors
and suppliers and do not interfere with surrounding neighbours.
The impact of our activities on Greenhouse Gas Emissions is disclosed in the Report of the Directors.
18
19
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st JULY 2020
DIVISION OF RESPONSIBILITY
As mentioned above the Chairman of the Board is also one of the Joint Managing Directors who collectively act as the
Chief Executive of the Company. Bearing in mind the size of the Company, the Board sees no value in splitting the role
of Chairman and Managing Director, a policy which has served the Company well over many years. The Chairman is
responsible for the leadership of the Board, ensuring that all the Directors receive accurate, timely and clear information
on issues arising at formal and ad hoc Board meetings, setting Board agendas and ensuring adequate time is given to
discussion of the agenda points.
The Board considers that appointing Non-Executive Directors would increase costs and impose an additional administrative
burden on the Company for no discernible benefit and therefore would serve no useful purpose. As no Non-Executive
Directors have been appointed the Company has not established Nomination, Remuneration or Audit Committees. The
functions of these Committees are undertaken directly by the Board.
As the Company has no Non-Executive Directors then no director has been identified as an Independent Director.
During the year the Board held 8 formal board meetings all of which were attended by all the Directors.
Also, during the year the Directors met regularly on an ad hoc basis to undertake the executive management of the
Company and take decisions on all material matters quickly and effectively but with due care and diligence and therefore
exercising full direction and control of the Company. All Directors openly express their views and make a valuable
contribution to the running of the Company.
Due to the makeup and operation of the Board there is no requirement to formally set out in writing the responsibilities of
the Chairman, Chief Executive or the Board.
All members of the Board have the ability to seek independent professional advice, at the Company’s expense, should they
consider it necessary to enable them to fulfil their duties as a director. All Directors have access to the advice and services
of the Company Secretary, who is responsible for ensuring that Board procedures are followed and that applicable rules
and regulations are complied with.
The Statement of Directors’ Responsibilities is set out on page 30.
COMPOSITION, SUCCESSION AND EVALUATION
As the Company has no Non-Executive Directors it has not established a Nomination Committee for the appointment of
Directors. Nominations of new directors are submitted by the Chairman for approval by the Board. All Directors of the
Company are long-serving employees of the Company at the date of nomination and appointment which ensures that their
skills, experience and knowledge are retained within the Company and onto the Board. Due regard is taken of the benefits
of all types of diversity onto the Board when nominations are proposed.
No formal tailored induction upon joining the Board is required given all members of the Board are long-term employees.
As all Board members are full-time employees of the Company they are fully committed to the Company and are able to
allocate sufficient time to the Company in discharging their duties and responsibilities effectively.
There is no formal system of performance evaluation of the Board or the Directors individually. Directors are encouraged
to receive any training they consider necessary to ensure they remain up-to-date with their skills and knowledge of the
Company’s business and that they remain aware of the risks associated with the Company and also are aware of the
regulatory, legal, financial and other developments to enable them to fulfil their roles effectively.
All Directors, with the exception of the Chairman will be subject to annual re-election.
As the Chairman is one of the Joint Managing Directors, then the Chair will not retire after the nine years recommended
in the Code.
20
21
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st JULY 2020
AUDIT, RISK AND INTERNAL CONTROL
As the Company has no Non-Executive Directors it has not established an Audit Committee, it is therefore the responsibility
of the Board to ensure the independence and effectiveness of the external audit function.
The Company does not have an internal audit function. The Board reviews the need for this function regularly and has
concluded for the time being that no internal audit function is required.
RISK MANAGEMENT AND INTERNAL CONTROLS
The Directors have sole responsibility for the preparation of the Annual Report and Statement of Accounts which taken
as a whole is fair, balanced and understandable and provides the information necessary for the shareholders to assess the
Company’s performance, business model and strategy. The Directors are also responsible for the preparation of the Interim
Report and other price-sensitive public reports and to ensure that these reports are also fair, balanced and understandable.
The Board is responsible for and annually reviews the Group’s system of internal controls in relation to financial,
operational, compliance and risk management to ensure their continued effectiveness. The systems adopted by the Board
are designed to manage the risks of failure to achieve the Company’s business objectives as opposed to eliminate them,
as any system of control can only provide reasonable but not absolute assurance against material misstatement or loss.
The Strategic Report includes a description of the principal risks and uncertainties faced by the Group and the actions
undertaken by the Group to mitigate these risks.
The Board, in accordance with the Code, has reviewed the effectiveness of the internal controls from the commencement
of the accounting period to the date of approval of the Annual Report and Statement of Accounts. No significant failings or
weaknesses have been identified in that period. There has also been a continual process of identification by the Directors
of key areas of risk within the Group and appropriate action taken to mitigate and monitor such risks. The Directors
confirm that they have carried out a robust assessment of the principal risks facing the Group, as detailed in the Strategic
Report, including those which threaten the business model, future performance, solvency and liquidity of the Group.
The main features of the Group’s internal control and risk management systems in relation to the financial reporting
process are:
–
contracts, development projects, land purchases and acquisition of property, plant and equipment are
proceeded with after due consideration by the Directors;
monthly reports for each contract and development project are prepared and reviewed by the Directors;
subsidiary Company reports are prepared for consideration by the Directors; and
treasury and cash management are undertaken by the Directors to ensure Group remains net-debt free.
−
−
−
GOING CONCERN AND VIABILITY
In order to ensure the Company and Group have adequate resources to ensure the continuing operations of the Company
and Group for the foreseeable future the Directors consider current and future trading including taking account of potential
impact on trading due to the coronavirus, investment property acquisitions and disposals and cash requirements. The
Directors take account of prevailing market conditions in all areas of the Group’s activities and use their knowledge and
experience relating to the Group’s investment property portfolio. Currently our construction activities are continuing
inline with government legislation and guidance and recoverability of rents from our tenants remains high. The Directors’
opinion is that the Company and Group have adequate financial resources to allow the Company and Group to continue
in operational existence for a period of at least twelve months from the date of approval of these financial statements and
therefore considers the adoption of the going concern basis as appropriate for the preparation of these Accounts.
The Directors also consider the viability of the Group over a longer period than twelve months from the date of approval
of these financial statements, being a three-year period from the Balance Sheet date. The Directors statement on this
review can be found in the Strategic Report.
20
21
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st JULY 2020
SIGNIFICANT JUDGEMENTS, KEY ASSUMPTIONS AND ESTIMATES
As there is no Audit Committee, it is the responsibility of the Board to consider areas of the financial statements where
there are significant areas of judgement regarding estimates and assumptions, which in turn have a significant effect on
the amounts recognised in the financial statements. In respect of the 2020 financial statements these areas were:
−
Investment Property Valuations – the valuation of the investment property portfolio is completed by the Directors.
The valuation of the property portfolio is inherently subjective and requires significant judgements and
assumptions to be made. The Directors appoint external valuers to value a sample of properties in the portfolio
to provide a sense check on their valuation. The valuations are discussed with the Auditor.
Long-term Contract Valuations and Provisions – the Directors consider contract performance to ensure
appropriate revenue recognition. Future revenue and contract performance are considered and loss provisions
determined where necessary. Both costs and revenues may require to be revised as future events unfold and
uncertainties are resolved which would have a direct impact on overall performance of these contracts.
Retirement Benefit Deficit – the valuation of the retirement benefit obligation is dependent upon a series of
assumptions which are determined after the Directors take expert advice from the Group’s Actuary. Changes in
these assumptions could have a material affect on the deficit disclosed in the financial statements.
−
−
The Board discusses fully all issues relevant to the above areas and obtains where possible information and advice from
external experts and our external Auditor and only when fully satisfied with the amounts associated with each area are
they incorporated into the financial statements.
RELATIONSHIP WITH EXTERNAL AUDITOR
As the Company does not have an Audit Committee, it is the responsibility of the Chairman and the Company Secretary
to maintain an appropriate relationship with the Group’s external Auditor and to review the scope and results of the audit
and its cost effectiveness. The Board is responsible for monitoring and ensuring that the Auditor’s independence and
objectivity is not compromised. The Board takes account of the external Auditor’s own policies and procedures regarding
their integrity and independence and the professional standards they have to adhere to. The Board monitors non-audit
services and in some cases the nature of the non-audit advice may make it more timely and cost effective for the Group’s
external Auditor to perform this work. The Board is responsible for setting the remuneration of the Auditor.
AUDIT TENDER PROCESS
The Group’s current external Auditor has held office since 1975 and following the implementation of EU ruling which
became part of Companies Act 2006 via Statutory Instrument: The Statutory Auditors and Third Country Auditors
Regulation 2016 this means that we have to appoint a new external auditor for the forthcoming year via a tender process.
The impact of coronavirus delayed the commencement of the tender process but it started in August 2020. Approaches
were made to a number of firms advising that the tender process was due to commence and to invite them to confirm
their interest in participating. Invitation to tender documents were issued to those firms which indicated a willingness to
participate. Participating firms held discussions with staff members to obtain further information they required to allow
them to submit proposal documents. Presentations were given by these firms. The Board then evaluated the proposals and
the presentations and concluded that it proposed to award the external audit function as from 2021 to BDO LLP.
REMUNERATION
As the Company has no Non-Executive Directors it has not established a Remuneration Committee, it is therefore the
responsibility of the Chairman to fix the remuneration packages of the Directors which are based on the scope of their
duties and responsibilities.
The main components of Directors remuneration are detailed in the Directors Remuneration Report and consist of basic
salary, benefits and pension contributions based on basic salary only. There are no performance or incentive-based
elements to the Directors Remuneration and there are no share award schemes in place.
22
23
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st JULY 2020
REMUNERATION (continued)
The Chairman takes account of the remuneration packages of the workforce when determining the level of remuneration
of the Directors, benefits given are in line with those given to employees and all contributions for pension contributions
are at the same rates as those for employees.
No Director has a service contract other than their initial employment contract and therefore periods of notice and
termination payments are structured in accordance with current Employment Law.
The remuneration policy, as approved by the shareholder at the 2017 Annual General Meeting, is regarded by the Chairman
as fulfilling the provisions of the Code for:
−
−
−
−
–
–
Clarity – the policy is clear and understood by all Directors and by our shareholders who approved the policy.
Simplicity – the remuneration package does not include any complex structures.
Risk – as there are no performance-based elements to the remuneration it does not promote excessive risk taking
by the Directors.
Predictability – as there are no performance-based elements to the remuneration the level of remuneration for the
Directors can be predicted with reasonable accuracy.
Proportionality – remuneration levels are based on duties and responsibilities of the Directors and are not
considered to be excessive.
Alignment to culture – as there are no incentive schemes the remuneration package is considered to be in line
with the Company’s values and strategy.
22nd December 2020
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
22
23
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT
31st JULY 2020
ANNUAL STATEMENT
On behalf of the Board of Directors, I present the Directors’ Remuneration Report for the year ended 31st July 2020.
In addition to this statement the Report includes two other parts being the Policy Report and the Annual Report on
Remuneration, which have been prepared in accordance with the provisions of the Companies Act 2006 and Schedule 8
of The Large and Medium-sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013. The
Report also meets the requirements of the UK Listing Authority’s Listing Rules and the Disclosure and Transparency
Rules.
The Policy Report has been developed taking account of the principles of the UK Corporate Governance Code 2018.
The shareholders approved the previous Policy at the 2017 Annual General Meeting and the policy was effective for three
years from that date.
The shareholders will be asked to approve the Policy at the 2020 Annual General Meeting and if approved will become
effective from that date and will be effective for three years.
The Annual Report on Remuneration will be subject to a vote at the 2020 Annual General Meeting. Our Auditor is
required to report to the shareholders on certain information contained in the Annual Report on Remuneration and that it
has been prepared in accordance with the Act and the Regulations. The information to be audited is appropriately marked.
There have been no substantial changes to Executive Directors’ remuneration in the year. Our policy continues to be to
provide remuneration packages that will retain and motivate the Directors to sustain the long term growth and value of
the Company.
22nd December 2020
THE POLICY REPORT
DaviD w Smart
Chairman
As stated in the Corporate Governance Statement the Company does not appoint Non-Executive Directors and therefore
the Company does not have a Remuneration Committee to set the Executive Directors’ Remuneration Policy. The
Chairman fulfils the function of the Remuneration Committee.
The Company’s remuneration policy is to provide remuneration packages that will retain and motivate the Directors to
sustain the long term growth and value of the Company and is based on the scope of their duties and responsibilities.
The Directors are not entitled to any performance related remuneration, long term incentive schemes or share options.
The remuneration of the Directors is not performance related therefore no element of their remuneration is based on
performance measures.
The policy table below summarises the main components of Directors’ Remuneration:
ELEMENT
PURPOSE AND STRATEGY
OPERATION
BASE SALARY
To pay a fair salary commensurate with the
individual’s role, responsibilities and experience.
Reviewed annually in July taking account of the
individual’s role and experience and the salary
increases of employees throughout the Group as a
whole. No maximum level is set.
24
25
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st JULY 2020
ELEMENT
PURPOSE AND STRATEGY
OPERATION
BENEFITS
To provide support to enable the Directors to carry out
their duties effectively.
PENSION
To provide appropriate levels of retirement benefits.
Benefits include cash in lieu of a company car and
private medical insurance. No maximum level is set
as the costs of providing benefits fluctuate over time;
however the costs are monitored to ensure they remain
reasonable.
Depending on when a Director first became an
employee of the Company will determine whether they
are members of the Company’s Defined Benefit Pension
Scheme or Defined Contribution Scheme.
Company contributions to the Defined Benefit Scheme
are currently 35.4% of base salary. Contribution levels
are set in agreement between the scheme trustees and
the Company and can therefore vary from time to time.
Company contributions to the Defined Contribution
Scheme are currently a minimum of 10% of base salary.
The Chairman retains the right to make minor amendments to the above policy, to take account of regulatory, tax,
legislative or administrative changes without obtaining shareholder approval for these amendments.
No share options or long term incentive schemes are operated by the Company.
Directors are entitled to claim relevant expenses incurred by them in respect of their duties.
There are no provisions for the recovery of sums paid to Directors or the withholding of the payment of any sums to
Directors.
As all remuneration of Directors is fixed remuneration there is no need to illustrate, via a bar chart, the expected values of
proposed remuneration as it does not contain any elements based on performance and therefore is not subject to change
based on either the Company’s or Director’s performance.
APPROACH TO RECRUITMENT OF DIRECTORS
The Company’s approach to appointing new Executive Directors is to appoint from within the Company. As such the
remuneration of the Director has already been set by the Company and the package held by the employee prior to
appointment as a Director will remain in place. Consideration will be made of the increased duties and responsibilities
that will apply post appointment as a Director and revision to their base salary may be made to reflect this.
SERVICE CONTRACTS AND POLICY ON CESSATION
No Director has a service contract with the Company, other than their initial employment contract and therefore periods
of notice and termination payments are structured in accordance with current Employment Law.
CONSIDERATION OF EMPLOYMENT CONDITIONS ELSEWHERE IN COMPANY
The Chairman when considering the remuneration of the Executive Directors takes into account the remuneration
of employees across the Group as a whole. However, the Chairman does not consult directly with employees on the
remuneration of the Executive Directors but is mindful of salary increases which are applied across the Group as a whole.
24
25
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st JULY 2020
CONSIDERATION OF SHAREHOLDER VIEWS
The Chairman considers all views and concerns he receives from shareholders especially at the Annual General Meeting
when shareholders have the opportunity to ask questions of the Board on all matters relating to the Company including
Directors’ Remuneration, or at any other time throughout the year.
Although no direct communication was held by the Chairman with major shareholders prior to shaping the Remuneration
Policy he believes that it is a responsible approach to remuneration and its policies in the past and for the future as
evidenced by the level of approval of the 2019 Directors’ Remuneration Report at the 2019 Annual General Meeting,
details of which are given in the Annual Report on Remuneration below.
ANNUAL REPORT ON REMUNERATION
The following provides details of how the remuneration policy was implemented in the year to 31st July 2020.
Single Total Figure of Remuneration for Executive Directors (Audited Information)
The following table presents the single figure for the total remuneration of each Executive Director for the year ended
31st July 2020 and the prior year:
Salary
£000
Taxable
Benefits
£000
David W Smart
2020
2019
.
.
John R Smart
.
2020
.
2019
Alasdair H Ross
2020
2019
.
.
.
.
.
.
.
.
Patricia Sweeney
2020
2019
.
.
.
.
90
.
.
.
.
.
.
.
.
6
.
.
.
.
.
.
.
.
96
.
.
.
.
.
.
.
.
88
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
116
113
116
113
116
113
116
113
10
10
10
10
10
10
10
10
Pension
£000
Total
£000
531 179
541
177
14
13
551
561
14
13
140
136
181
179
140
136
1. Pension value represents the cash value of pension accrued over one year multiplied by 20 in line with new regulations with allowance for inflation and employee contributions.
26
27
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st JULY 2020
DIRECTORS’ PENSION ENTITLEMENTS (AUDITED INFORMATION)
David W Smart and Alasdair H Ross are members of the Company’s Defined Benefit Pension Scheme whilst
John R Smart and Patricia Sweeney are members of the Company’s Group Personal Pension Plan.
The Company’s Defined Benefit Pension Scheme was closed to new members in 2003. The normal date of retirement
based on the scheme rules is 65 and there is no automatic entitlement to early retirement. Contributions by the employer
under the scheme are 35.4% of pensionable salary.
Accrued pension
as at 31 July 2020
£000
42
52
Accrued pension
as at 31 July 2019
£000
39
49
David W Smart
Alasdair H Ross
.
.
.
.
.
.
.
.
.
.
.
.
.
.
SCHEME INTEREST AWARDS (AUDITED INFORMATION)
There were no scheme interests awarded in the year.
PAYMENTS TO PAST DIRECTORS (AUDITED INFORMATION)
No payments were made to past Directors in the year.
PAYMENTS FOR LOSS OF OFFICE (AUDITED INFORMATION)
No payments for loss of office were made to Directors in the year.
STATEMENT OF DIRECTORS’ SHAREHOLDING AND SHARE INTERESTS (AUDITED INFORMATION)
The Company has no policy that Directors are required to own shares in the Company, although all Directors are currently
shareholders of the Company.
The interests of the Directors in the ordinary shares of the Company, including beneficial interests, are shown in the table
below:
Beneficial holdings
(including interests of the Director’s connected persons)
4 December 2020
31 July 2020
31July 2019
.
David W Smart
John R Smart
.
Alasdair H Ross .
Patricia Sweeney .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
12,782,750
12,782,750
150,000
150,000
12,268,500
12,268,500
100,000
50,000
12,268,500
12,268,500
100,000
50,000
26
27
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st JULY 2020
PERFORMANCE GRAPH
The graph below shows a comparison of the total shareholder return for the Company’s shares for each of the last five
financial years against the total shareholder return for the companies comprised in the FTSE EPRA/NAREIT UK index
which the Company deems to be the most relevant to the Company as it includes companies in the same sector as the
Company.
The graph compares the value of £100 invested in J. Smart & Co. (Contractors) PLC, including re-invested dividends.
Total Shareholder Return over the last five financial years
£
140
120
100
80
60
40
20
0
J Smart & Co (Contractors) PLC
FTSE EPRA / NAREIT UK Index
2015 2016 2017 2018 2019 2020
GROUP CHIEF EXECUTIVE OFFICER’S TOTAL REMUNERATION
The following table details the Chief Executive Officer’s single figure of remuneration over the last five financial years:
2020
£000
179
86
David W Smart
John M Smart
2019
£000
177
115
2018
£000
154
115
2017
£000
148
119
2016
£000
166
133
GROUP CHIEF EXECUTIVE OFFICER’S CHANGE IN REMUNERATION
The following table compares the change in remuneration of the Group Chief Executive Officer and that of the
remuneration of the Group’s salaried employees. This group of employees was chosen as it represents the most
comparable group.
Base salary
Taxable benefits
.
.
.
.
.
.
.
.
.
3 %
– %
5 %
%
–
CEO
% change 2019-2020
Other employees
% change 2019-2020
28
29
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st JULY 2020
RELATIVE IMPORTANCE OF SPEND ON PAY
The following table compares the total spend on remuneration of all employees of the Group, including Executive
Directors, and the total amounts paid in distributions to shareholders for the years to 31st July 2020 and 31st July 2019:
2020
£000
2019
£000
Difference in Difference as a
percentage
%
spend
£000
Remuneration of employees
Total distributions paid
(being dividends and share buy backs)
.
.
.
.
.
.
9,015
1,588
9,600 (585)
1,619 (31)
((6)
(2)
IMPLEMENTATION OF EXECUTIVE DIRECTOR REMUNERATION POLICY FOR 2021
After due consideration given the impact both operational and financial of coronavirus on the Company it was decided that
there would be no increase in the base salaries awarded to any Director for the year to 31st July 2021.
Base salary from 1st July 2020
£
David W Smart
John R Smart
Alasdair H Ross
Patricia Sweeney
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
115,625
115,625
115,625
115,625
Base salary from 1st July 2019
£
115,625
115,625
115,625
115,625
CONSIDERATIONS BY THE DIRECTORS OF MATTERS RELATING TO DIRECTORS’ REMUNERATION
The Chairman is responsible for determining Directors’ Remuneration. No advice was sought in the year in considering
Directors’ Remuneration.
SUMMARY OF SHAREHOLDER VOTING AT THE 2019 ANNUAL GENERAL MEETING
The 2019 Directors’ Remuneration Report was put to the shareholders for their approval at the 2019 Annual General
Meeting. The resolution was passed on a show of hands.
Details of the proxy votes lodged, including those at the discretion of the Chairman, are as follows:
.
.
.
.
For
.
.
Against
Total votes cast (excluding votes withheld)
Votes withheld
.
.
Total votes cast (including votes withheld)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Total number
of votes
27,091,345
454
27,091,799
3,600
27,095,399
.
.
.
.
.
% of votes cast
100
–
100
Votes withheld are not included in the proxy figures as they are not recognised as a vote in law.
22nd December 2020
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
28
29
J. Smart & Co. (Contractors) PLC
STATEMENT OF DIRECTORS’ RESPONSIBILITIES
31st JULY 2020
STATEMENT OF DIRECTORS’ RESPONSIBILITIES IN RESPECT OF THE ANNUAL REPORT AND STATEMENT OF ACCOUNTS
The Directors are responsible for preparing the Annual Report and the Group and Parent Company’s Statement of
Accounts in accordance with applicable law and regulations.
Company law requires the Directors to prepare Group and Parent Company financial statements for each financial year.
Under that law they are required to prepare the Group financial statements in accordance with International Financial
Reporting Standards as adopted by the European Union (IFRS as adopted by the EU) and applicable law and have elected
to prepare the Parent Company financial statements on the same basis.
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 Group and Parent Company and of their profit or loss for that period. In preparing
each of the Group and Parent Company financial statements, the Directors are required to:
−
−
−
−
select suitable accounting policies and then apply them consistently;
make judgements and estimates that are reasonable and prudent;
state whether they have been prepared in accordance with IFRS as adopted by the EU; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that
the Group and the Parent Company will continue in business.
The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Group
and Parent Company’s transactions and disclose with reasonable accuracy at any time the financial position of the Group
and Parent Company and enable them to ensure that its financial statements comply with Companies Act 2006. They
have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and
to prevent and detect fraud and other irregularities.
Under applicable law and regulations, the Directors are also responsible for preparing the Report of the Directors,
Strategic Report, Corporate Governance Statement and Directors’ Remuneration Report that complies with that law and
those regulations.
The Directors are responsible for the maintenance and integrity of the corporate and financial information included on
the Company’s website. Legislation in the UK governing the preparation and dissemination of financial statements may
differ from legislation in other jurisdictions.
DIRECTORS’ RESPONSIBILITY STATEMENT
Each of the Directors confirms to the best of their knowledge:
−
−
−
the financial statements, prepared in accordance with the applicable set of accounting standards, give
a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the
undertakings included in the consolidation taken as a whole;
the Report of the Directors and the Strategic Report include a fair review of the development and
performance of the business and the position of the Company and undertakings included in the
consolidation taken as a whole, together with a description of the principal risks and uncertainties that
they face; and
the Annual Report and Statement of Accounts taken as a whole are fair, balanced and understandable
and provide the information necessary for the shareholders to assess the Group’s business model,
performance and strategy.
22nd December 2020
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
30
31
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT
31st JULY 2020
INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF J. SMART & CO. (CONTRACTORS) PLC
OPINION
We have audited the financial statements of J. Smart & Co. (Contractors) PLC for the year ended 31st July 2020 which
comprise the Consolidated Income Statement, the Consolidated Statement of Comprehensive Income, the Consolidated
and Company Statement of Changes in Equity, the Consolidated and Company Statement of Financial Position, the
Consolidated and Company Statement of Cash Flows and notes to the accounts, including a summary of significant
accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and
International Financial Reporting Standards as adopted by the European Union (IFRS as adopted by EU) and, as regards
the Parent Company financial statements, as applied in accordance with the provisions of the Companies Act 2006.
In our opinion:
•
the financial statements give a true and fair view of the state of the Group’s and of the Parent Company’s affairs as at
31st July 2020 and of the Group’s profit for the year then ended;
the Group financial statements have been properly prepared in accordance with IFRS as adopted by the EU;
the Parent Company financial statements have been properly prepared in accordance with IFRS as adopted by the EU
and as applied in accordance with the provisions of the Companies Act 2006; and
the financial statements have been prepared in accordance with the requirements of the Companies Act 2006 and, as
regards the Group financial statements, Article 4 of the IAS Regulations.
•
•
•
Our opinion is consistent with any reporting to those charged with governance.
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 Group 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 as applied to listed public
interest entities, 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 PRINCIPAL RISKS, GOING CONCERN AND VIABILITY STATEMENT
We have nothing to report in respect of the following information in the Annual Report, in relation to which the ISAs (UK)
require us to report to you whether we have anything material to add or draw attention to:
•
the disclosures in the Annual Report set out on pages 14 and 15 that describe the principal risks and explain how they
are being managed or mitigated;
the Directors’ confirmation set out on page 21 in the Annual Report that they have carried out a robust assessment
of the principal risks facing the Group, including those that would threaten its business model, future performance,
solvency or liquidity;
the Directors’ statement, set out on page 9 in the financial statements, about whether the Directors considered it
appropriate to adopt the going concern basis of accounting in preparing the financial statements and the Directors’
identification of any material uncertainties to the Group and the Parent company’s ability to continue to do so over a
period of at least twelve months from the date of approval of the financial statements;
•
•
• whether the Directors’ statement relating to going concern required under the Listing Rules in accordance with
•
Listing Rule 9.8.6R(3) is materially inconsistent with our knowledge obtained in the audit; or
the Directors’ explanation set out on page 16 in the Annual Report as to how they have assessed the prospects of the
Group, over what period they have done so and why they consider that period to be appropriate, and their statement
as to whether they have a reasonable expectation that the Group will be able to continue in operation and meet its
liabilities as they fall due over the period of their assessment, including any related disclosures drawing attention to
any necessary qualifications or assumptions.
However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the Group’s
and Company’s ability to continue as a going concern.
30
31
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st JULY 2020
KEY AUDIT MATTERS
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the
financial statements of the current period and include the most significant assessed risks of material misstatement (whether
or not due to fraud) that we identified. These matters included those which had the greatest effect on: the overall audit
strategy, the allocation of resources in the audit; and directing the efforts of the engagement team. These matters were
addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we
do not provide a separate opinion on these matters.
VALUATION OF THE INVESTMENT PROPERTY PORTFOLIO
As described in note 1 Accounting Policies and Estimation Techniques and note 15 Investment Properties the Group
carries investment properties at the Directors’ estimate of fair value. As at 31st July 2020 the Group held investment
properties of £78,632,000.
Judgement is required by the Directors in terms of the assessment of the individual nature of each property, its location,
expected future rental income, tenure and tenancy profiles, prevailing market yields and comparable market conditions.
The valuation of investment properties requires significant judgement by management. Any input inaccuracies or
unreasonable bases used in these assumptions could result in a material misstatement in the financial statements.
Due to the coronavirus pandemic and the shortage of comparable market evidence, the investment properties are subject to
material valuation uncertainty in accordance with RICS valuation standards. Consequently less certainty can be attached
to the valuation than would normally be the case.
How we addressed the key audit matter
To obtain assurance over management’s assumptions applied in calculating the fair value of investment properties we
completed the following audit procedures among others:
•
testing the integrity of the information used by the Directors in completing the valuation including agreement on a
sample basis back to underlying leases;
•
• meeting with the Directors to challenge the valuation process, the performance of the portfolio and the significant
assumptions and critical judgement areas, including future income and yields especially in light of coronavirus;
reviewing the results of a valuation completed by a third party professional valuer of a sample of the property
portfolio, comparing this to the Directors’ valuation and discussing the results with the Directors, and the third party
professional valuer; and
reviewing other available third party market data relevant to the location and sectors of the property portfolio.
•
Material valuation uncertainty due to coronavirus
We considered the adequacy of the disclosures in note 1 (Critical Accounting Estimates and Judgements) and note
15 Investment Properties to the financial statements. These notes explain that due to coronavirus and the shortage of
comparable market evidence, the investment properties are subject to material valuation uncertainty. Consequently less
certainty and a higher degree of caution should be attached to the valuations as at 31st July 2020.
Based on our procedures, we noted no material exceptions and considered management’s key assumptions to be within
reasonable ranges, and the disclosures in relation to the material valuation uncertainty within the financial statements are
sufficient and appropriate to highlight the increased estimation uncertainty as a result of coronavirus.
CONTRACT ACCOUNTING ESTIMATES
As described in note 1 Accounting Policies and Estimation Techniques, note 19 Contract Balances and note 22 Trade and
Other Payables the Group carries amounts recoverable on contracts of £423,000 and contract loss provisions of £98,000.
Judgement is required in preparing suitable estimates of the forecast costs and revenue on contracts. The Directors take
into account the estimated costs to complete and the percentage stage of completion of current contracts when determining
the recognition of profit or the requirement for a loss provision. An error in the contract outcome could result in a material
variance in the amount of profit or loss recognised to date and therefore also in the current period.
32
33
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st JULY 2020
KEY AUDIT MATTERS (continued)
CONTRACT ACCOUNTING ESTIMATES (continued)
substantive testing of contract revenues, contract costs and private housing sales;
How we addressed the key audit matter
To obtain assurance over management’s assumptions in calculating contract outcomes we completed the following audit
procedures among others:
•
• meeting with the Directors to challenge forecast revenues and costs to complete in relation to private housing sales;
• meeting with the Directors to challenge key judgements inherent in the forecast costs to complete that are crucial in
determining revenue and margin to be recognised and the identification of loss making contracts and the quantum of
loss provisions;
substantive testing of costs to complete to contract information and costs incurred post year end; and
performing site visits and reviewing contract terms for key contracts.
•
•
Overall based on these procedures, we are satisfied that contract balances are appropriately stated and that revenue and
contract results have been recorded appropriately.
PENSION SCHEME VALUATION
As described in note 1 Accounting Policies and Estimation Techniques and note 30 Retirement Benefit Obligations the
Group has a defined benefit pension plan in the UK. At 31st July 2020, the Group recorded a net retirement benefit liability
of £1,076,000, comprising scheme assets of £40,355,000 and scheme liabilities of £41,431,000.
The pension valuation is dependent on market conditions and key assumptions made, in particular, relating to investment
returns, discount rate, inflation expectations and life expectancy assumptions.
The setting of these assumptions is complex and requires the exercise of significant management judgement with the
support of third party actuaries. Any unreasonable bases used in these assumptions could result in a material misstatement
in the financial statements, refer to sensitivity analysis in note 30.
How we addressed the key audit matter
To obtain assurance over managements judgements in the determination of the pension scheme surplus we completed the
following audit procedures among others:
• we reviewed the key assumptions with management;
• we reviewed the key assumptions with the actuary;
• we benchmarked key assumptions against available empirical data;
• we verified the scheme assets and the base information used in the actuarial valuation; and
• we also reviewed the disclosure of the pension scheme assumptions in the financial statements.
Based on our procedures, we noted no material exceptions and considered management’s key assumptions to be within
reasonable ranges.
CORONAVIRUS PANDEMIC
The coronavirus pandemic continues to have a major impact on economies despite the Government measure introduced.
In order to assess the impact of coronavirus on the Group, the Directors have reviewed and updated their forecasts
of revenue, profits, cashflow and operational activities for the next twelve months and over the next three years. The
Directors have used these forecasts in their business viability and going concern assessments.
The most significant impact to the financial statements has been the valuation of investment properties as described in the
relevant key audit matter above.
In making their assessment the Directors have considered the ability of the Group to remain net debt free. After considering
all these factors, the Directors have concluded that the financial statements can continue to be prepared on a going concern
basis.
32
33
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st JULY 2020
KEY AUDIT MATTERS (continued)
CORONAVIRUS PANDEMIC (continued)
How we addressed the key audit matter
To obtain assurance over managements assessment of viability and going concern including the impact of coronavirus, we
completed the following audit procedures among others:
• we reviewed management’s assessment including evidence of the operational impact and consistency with other
available information;
•
our procedures in respect of the valuation of investment properties are set out in the relevant key audit matter above;
• we assessed the financial statement disclosures in relation to coronavirus and their consistency with the evidence
obtained in our audit; and
• we assessed management’s going concern analysis in light of coronavirus and the sensitivities used in the forecasts.
Based on our procedures we are satisfied that the impact on the business including the consideration of going concern in
light of coronavirus has been adequately assessed and disclosed.
OUR APPLICATION OF MATERIALITY
We apply the concept of materiality both in planning and performing our audit, and in evaluating the effect of misstatements
on our audit and on the financial statements. For the purposes of determining whether the financial statements are free from
material misstatement we define materiality as the magnitude of misstatements that makes it probable that the economic
decisions of a reasonably knowledgeable person relying on the financial statements would be changed or influenced.
The materiality for the Group financial statements as a whole was set at £865,000. This has been determined with
reference to a benchmark of Group total assets (of which it represents 0.75%) which we consider to be one of the principal
considerations for members of the Company in assessing the financial position of the Group. We also considered the
overall property portfolio valuation and the extent and significance of the construction business in concluding on the
appropriate level of materiality.
We agreed with the Board of Directors to report to it all corrected and uncorrected misstatements we identified through
our audit with a value in excess of £43,000, in addition to other audit misstatements below that threshold that we believe
warranted reporting on qualitative grounds.
There were no misstatements identified during the course of our audit that were individually, or in aggregate, considered
to be material in terms of their absolute monetary value or on qualitative grounds.
AN OVERVIEW OF THE SCOPE OF OUR AUDIT
The Group financial statements are a consolidation of the seven trading entities including the parent entity and the Group’s
four joint ventures. Except for one of the joint ventures all entities were audited to their own individual materiality levels.
In establishing the overall approach to the Group audit, we obtained an understanding of the Group and its environment,
including group-wide controls, and assessed the risks of material misstatement at the Group level. This assessment
determined the type of audit work required to enable us to conclude whether sufficient audit evidence had been obtained
as a basis for our opinion on the Group financial statements.
There were no changes in the scope of our audit during the year.
Our audit work at Group level on the four areas highlighted in the key audit matters is described above.
In addition we assessed the capability of the audit in detecting irregularies including fraud. The main risk from either
fraud or irregularity with respect to the Group financial statements was the possibility of management override of
controls. In particular, we looked at where the Directors made subjective judgements, for example in respect of significant
accounting estimates that involved making assumptions and considering future events that are inherently uncertain. We
also addressed the risk of management override of internal controls, including evaluating whether there was evidence of
bias by the Directors that represented a risk of material misstatement due to fraud. There are inherent limitations in the
audit procedures noted above where the risk of not detecting a material misstatement due to fraud is higher than the risk
of not detecting one resulting from error, as fraud may involve deliberate concealment by for example forgery, intentional
misrepresentations or through collusion.
34
35
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st JULY 2020
OTHER INFORMATION
The other information comprises the information included in the Annual Report set out on pages 4 to 79 other than the
financial statements and our Auditor’s report thereon. The Directors are responsible for the other information. 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. In connection with our audit of the financial
statements, 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 audit or otherwise appears to be
materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required
to determine whether there is a material misstatement in the financial statements or a material misstatement of the other
information. If, based on the work we have performed, we conclude that there is a material misstatement of the other
information, we are required to report that fact.
We have nothing to report in this regard.
In this context, we also have nothing to report in regard to our responsibility to specifically address the following items
in the other information and to report as uncorrected material misstatements of the other information where we conclude
that those items meet the following conditions:
• Fair, balanced and understandable - the statement given by the Directors on page 30 that they consider the Annual
Report and financial statements taken as a whole is fair, balanced and understandable and provides the information
necessary for shareholders to assess the Group’s business model, performance and strategy, is materially inconsistent
with our knowledge obtained in the audit; or
• Audit committee reporting - the explanation set out on page 21 as to why the Annual Report does not include a
section describing the work of the audit committee is materially inconsistent with our knowledge obtained in the
audit; or
• Directors’ statement of compliance with the UK Corporate Governance Code – the parts of the Directors’
statement, set out on page 18 to 23, required under the Listing Rules relating to the Company’s compliance with the
UK Corporate Governance Code containing provisions specified for review by the auditor in accordance with Listing
Rule 9.8.10R(2) do not properly disclose a departure from a relevant provision of the UK Corporate Governance
Code.
OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
In our opinion, the part of the Directors’ Remuneration Report to be audited has been properly prepared in accordance
with the Companies Act 2006.
In our opinion, based on the work undertaken in the course of the audit:
• The information given in the Report of the Directors’ and the Strategic Report for the financial year for which the
financial statements are prepared is consistent with the financial statements and those reports have been prepared in
accordance with applicable legal requirements.
MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
In the light of the knowledge and understanding of the Group and the Parent company and its environment obtained in the
course of the audit, we have not identified material misstatements in:
• The Report of the Directors’ or the Strategic Report; or
• The information about internal control and risk management systems in relation to financial reporting processes and
about share capital structures, given in compliance with rules 7.2.5 and 7.2.6 of the FCA Rules.
34
35
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st JULY 2020
MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION (continued)
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 by the Parent company, or returns adequate for our audit have not
been received from branches not visited by us; or
the Parent company financial statements and the part of the Directors’ Remuneration Report to be audited are not in
agreement with the accounting records and returns; or
•
certain disclosures of directors’ 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 Statement of Directors’ Responsibilities set out on page 30 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 Group’s and the Parent 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 Group or the Parent 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 for the audit of the financial statements is located in the Financial Reporting
Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
USE OF THIS REPORT
This report is made solely to the Company’s shareholders, 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 shareholders 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 shareholders as a
body, for our audit work, for this report, or for the opinions we have formed.
OTHER MATTERS WHICH WE ARE REQUIRED TO ADDRESS
We were appointed by the Directors to audit the financial statements for the year ending 31st July 1975 and subsequent
financial periods. The period of total uninterrupted engagement is 45 years, covering the years ending 31st July 1975 to
31st July 2020.
The non-audit services prohibited by the FRC’s Ethical Standard were not provided to the Group or the Parent Company
and we remain independent of the Group and the Parent company in conducting our audit.
133 Finnieston Street
Glasgow
G3 8HB
22nd December 2020
antony J Sinclair
Senior Statutory Auditor
for and on behalf of FRENCH DUNCAN LLP
Statutory Auditor and Chartered Accountants
36
37
J. Smart & Co. (Contractors) PLC
CONSOLIDATED INCOME STATEMENT
for the year ended 31st JULY 2020
CONTINUING OPERATIONS
Group construction activities
.
Less: Own construction work capitalised
.
REVENUE
Cost of sales
GROSS PROFIT
.
.
.
.
.
.
Other operating income .
Net operating expenses .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
OPERATING PROFIT BEFORE NET SURPLUS
ON VALUATION OF INVESTMENT PROPERTIES .
Net surplus on valuation of investment properties
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
OPERATING PROFIT
Share of (losses)/ profits in Joint Ventures
.
.
Income from available for sale financial assets
.
.
Profit on sale of available for sale financial assets
Net deficit on valuation of available for sale financial assets
.
Finance income .
.
.
Finance costs
.
.
.
.
.
.
.
.
.
.
.
.
.
PROFIT BEFORE TAX
Taxation
.
.
.
.
.
.
.
.
.
.
.
.
PROFIT FOR THE YEAR FROM CONTINUING OPERATIONS
DISCONTINUED OPERATIONS
Loss for the year from discontinued operations
.
.
.
.
.
PROFIT FOR YEAR ATTRIBUTABLE TO EQUITY SHAREHOLDERS
EARNINGS/(LOSS) PER SHARE
From continuing operations – basic and diluted
From discontinued operations – basic and diluted
.
.
.
.
From continuing and discontinued operations – basic and diluted
36
37
Notes
2020
£000
2019
£000
19,223
(2,410)
16,182
(147)
16,813
(16,764)
16,035
(14,416)
49
1,619
7,198
(6,078)
7,560
(6,264)
1,169
2,915)
3,179)
4,052)
4,348 6,967)
48
53
26
((9)
185
(13)
50
16
4(379)
130
(12) –
4,140 7,270
3
4
15
6
16
7
8
8
9
(508)
(529)
3,632 6,741
10 (47) (505)
11 3,585 6,236
13 8.46p 15.47p
13 (0.11)p (1.16)p
13 8.35p 14.31p
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the year ended 31st JULY 2020
PROFIT FOR THE YEAR
.
.
.
.
.
.
.
3,585 6,236
Notes
2020
£000
2019
£000
OTHER COMPREHENSIVE LOSS
Items that will not be subsequently reclassified to Income Statement:
.
Actuarial loss recognised in defined benefit pension scheme
(3,961)
. 24 942)
.
Deferred taxation on actuarial loss
30
.
.
.
((1,118)
190)
TOTAL ITEMS THAT WILL NOT BE SUBSEQUENTLY
RECLASSIFIED TO INCOME STATEMENT .
.
TOTAL OTHER COMPREHENSIVE LOSS
.
.
.
.
.
TOTAL COMPREHENSIVE INCOME FOR THE YEAR, NET OF TAX
ATTRIBUTABLE TO EQUITY SHAREHOLDERS
.
.
.
.
.
.
.
(3,019)
(928)
(3,019) (928)
566 5,308)
566
5,308)
38
39
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
as at 31st JULY 2020
Capital
Share Redemption
Reserve
Capital
£000
Retained
Earnings Total
£000 £000 £000
At 1st August 2018
.
.
.
.
.
.
Profit for the year
.
Other comprehensive loss
.
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
.
.
.
.
.
.
.
.
.
.
.
.
880 128
95,585 96,593
. – – 6,236 6,236
. –
–) (928) (928)
. – –) 5,308) 5,308)
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
.
Shares purchased and cancelled
Transfer to Capital Redemption Reserve
.
Dividends
.
.
.
.
.
.
.
.
.
.
.
.
TOTAL TRANSACTIONS WITH OWNERS .
At 31st July 2019
.
.
Profit for the year
Other comprehensive loss
.
.
.
.
.
.
.
.
.
.
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
.
.
.
.
.
.
.
.
.
.
2,436
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
Shares purchased and cancelled
.
Transfer to Capital Redemption Reserve
.
Dividends
.
.
.
.
.
.
.
.
.
.
.
.
TOTAL TRANSACTIONS WITH OWNERS .
At 31st July 2020 .
.
.
.
.
.
.
.
.
.
38
39
. (14) – (792) (806)
.
.
– – (813) (813)
14 (14) –
–
. (14) 14 (1,619) (1,619)
. 866 142 )
99,274 100,282
– – 3,585 3,585
.
. –) – (3,019) (3,019)
. –) – 566 566
3,064
. (13) – (780) (793)
– 13 (13) –
.
– –) (795) (795)
.
. (13) 13 (1,588) (1,588)
. 853 155 98,252 99,260
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
as at 31st JULY 2020
Capital
Share Redemption
Reserve
£000
Capital
£000
Retained
Earnings
£000
880
128
8,987
Total
£000
9,995
At 1st August 2018
.
Loss for the year
.
Other comprehensive loss
.
.
.
.
.
.
.
.
.
–
–
–
–
TOTAL COMPREHENSIVE LOSS FOR THE YEAR
– –
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
.
Shares purchased and cancelled
Transfer to Capital Redemption Reserve
.
Dividends
–
.
.
.
(14)
–
– 14
–
.
.
.
(1,404)
(928)
(2,332)
(1,404)
(928)
(2,332)
(792)
(14)
(813)
(806)
–
(813)
TOTAL TRANSACTIONS WITH OWNERS .
.
(14)
14
(1,619)
(1,619)
At 31st July 2019 .
.
Profit for the year
.
Other comprehensive loss
.
.
.
.
. 866 142
5,036
6,044
.
.
.
.
– –
–
–
1,920)
(3,019)
1,920)
(3,019)
TOTAL COMPREHENSIVE LOSS FOR THE YEAR
–
–
( 1,099)
(1,099)
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
Shares purchased and cancelled
.
Transfer to Capital Redemption Reserve
.
Dividends
(13)
–
–
.
.
.
.
.
.
–
13
–
(780)
(13)
(795)
(793)
–
(795)
TOTAL TRANSACTIONS WITH OWNERS .
. (13)
13
(1,588)
(1,588)
At 31st July 2020 .
.
.
.
. 853
155
2,349
3,357
40
41
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as at 31st JULY 2020
.
NON-CURRENT ASSETS
Property, plant and equipment .
Investment properties
.
.
Investments in Joint Ventures
Available for sale financial assets
.
Trade and other receivables
.
Retirement benefit surplus
.
.
Deferred tax assets
CURRENT ASSETS
.
Inventories
.
Contract assets
Corporation tax asset
Trade and other receivables
Monies held on deposit
Cash and cash equivalents
.
.
.
TOTAL ASSETS
.
.
NON-CURRENT LIABILITIES
.
Deferred tax liabilities
Lease liabilities
.
Retirement benefit deficit
CURRENT LIABILITIES
Trade and other payables
.
Lease liabilities
Corporation tax liability
.
Bank overdraft
TOTAL LIABILITIES
NET ASSETS
.
.
.
EQUITY
Called up share capital
Capital redemption reserve
Retained earnings
.
.
TOTAL EQUITY
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Notes
2020
£000
2019
£000
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
14
15
16
17
20
30
24
18
19
25
20
21
21
24
25
30
22
25
26
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1,268
78,632
901
886
250
–
313
1,304
73,874
914
1,309
250
2,899
101
82,250
80,651
6,181
423
139
2,823
48
23,118
8,643
549
–
2,835
48
25,699
32,732
37,774
114,982
118,425
1,265
205
1,076
1,735
–
–
2,546
1,735
3,072
–
–
10,104
3,394
–
154
12,860
13,176
16,408
15,722
18,143
99,260
100,282
853
155
98,252
866
142
99,274
99,260
100,282
40
41
The financial statements on pages 37 to 79 were approved by the Board of Directors and authorised for issue on
22nd December 2020 and were signed on its behalf by:
DaviD w Smart
Director
Company Number SC025130
John r Smart
Director
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF FINANCIAL POSITION
as at 31st JULY 2020
Notes
2020
£000
2019
£000
NON-CURRENT ASSETS
Property, plant and equipment .
.
Investments in Subsidiaries and Joint Ventures
.
Trade and other receivables
.
Retirement benefit surplus
.
.
Deferred tax asset
.
.
.
.
.
.
.
CURRENT ASSETS
.
Inventories
Contract assets
.
Trade and other receivables
Corporation tax asset
Cash and cash equivalents
.
.
.
TOTAL ASSETS
.
.
NON-CURRENT LIABILITIES
Deferred tax liabilities
.
Retirement benefit deficit
CURRENT LIABILITIES
Trade and other payables
.
Bank overdraft
TOTAL LIABILITIES
NET ASSETS
.
.
.
EQUITY
Called up share capital
Capital redemption reserve
Retained earnings
.
.
TOTAL EQUITY
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
14
16
20
30
24
18
19
20
21
24
30
22
26
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
529
1,565
587
1,565
250 250
– 2,899
–
204
2,548
5,301
6,090
277
4,175
869
–
8,569
408
2,103
607
–
11,411
11,687
13,959
16,988
26
1,076
518
–
1,102
518
2,150
7,350
1,765
8,661
9,500
10,426
10,602
10,944
3,357
6,044
853
155
2,349
866
142
5,036
3,357
6,044
The financial statements on pages 37 to 79 were approved by the Board of Directors and authorised for issue
on 22nd December 2020 and were signed on its behalf by:
DaviD w Smart
Director
Company Number SC025130
John r Smart
Director
42
43
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 31st JULY 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Tax paid
.
.
.
.
.
.
NET CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
.
.
.
.
.
.
.
.
CASH FLOWS FROM INVESTING ACTIVITIES
.
Additions to property, plant and equipment
Additions to investment properties
.
Expenditure on own work capitalised - investment properties
.
.
.
Sale of property, plant and equipment .
.
Purchase of available for sale financial assets
.
.
Proceeds of sale of available for sale financial assets
.
.
.
Interest received
.
.
.
Interest costs
.
.
Dividend received from Joint Ventures .
.
.
.
.
.
.
.
NET CASH FLOWS FROM INVESTING ACTIVITIES
CASH FLOWS FROM FINANCING ACTIVITIES
Purchase of own shares .
.
Dividends paid
.
.
.
.
.
.
.
NET CASH FLOWS FROM FINANCING ACTIVITIES
INCREASE IN CASH AND CASH EQUIVALENTS .
.
.
.
.
.
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
.
.
.
.
.
.
Notes
2020
£000
2019
£000
. 27 (a) (5,387) 3,762)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
(531)
(448)
4,856)
3,314)
(355)
(483)
(2,410)
29
–)
(8760)
78
(12)
–
(424)
(143)
(147)
193
(380)
187
71
–)
59
(3,093)
(584)
(793)
(795)
(806)
(813)
(1,588)
(1,619)
175)
1,111)
. 27 (b)
12,839
11,728
CASH AND CASH EQUIVALENTS AT END OF YEAR
.
.
. 27 (b)
13,014
12,839
42
43
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF CASH FLOWS
for the year ended 31st JULY 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Tax received
.
.
.
.
.
.
NET CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment
Sale of property, plant and equipment .
.
Interest received .
Dividend received from subsidiaries and Joint Ventures
.
.
.
.
.
.
.
.
NET CASH FLOWS FROM INVESTING ACTIVITIES
CASH FLOWS FROM FINANCING ACTIVITIES
Purchase of own shares .
.
Dividends paid
.
.
.
.
.
.
.
NET CASH FLOWS FROM FINANCING ACTIVITIES
.
.
.
.
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
CASH AND CASH EQUIVALENTS AT END OF YEAR
.
Notes
2020)
£000)
2019)
£000)
. 28 (a)
(2,251)
(432)
.
.
.
.
.
.
.
.
.
.
.
227)
142)
(2,024)
(290)
(86)
9
–
5,000)
(148)
48)
1)
59)
4,923)
(40)
(793)
(795)
(806)
(813)
(1,588)
(1,619)
1,311)
(1,949)
. 28 (b)
(8,661)
(6,712)
. 28 (b)
(7,350)
(8,661)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
44
45
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES
GENERAL INFORMATION
J. Smart & Co. (Contractors) PLC which is the ultimate Parent Company of the J. Smart & Co. (Contractors) PLC
Group is a public limited company registered in Scotland, incorporated in the United Kingdom and listed on the
London Stock Exchange.
STATEMENT OF COMPLIANCE
The accounts are prepared in accordance with International Financial Reporting Standards (IFRS) and
the
International Financial Reporting Interpretations Committee (IFRIC) Interpretations endorsed by
European Union (EU) and with those parts of the Companies Act 2006 applicable to companies reporting under
IFRS.
STANDARDS, AMENDMENTS TO STANDARDS AND INTERPRETATIONS EFFECTIVE IN THE YEAR TO 31st JULY 2020
The following new standards and amendments to standards and interpretations relevant to the Group have been
issued by the International Accounting Standards Board and are mandatory for the first time for the financial year
to 31st July 2020:
•
•
•
•
IFRS 16: Leases.
IAS 12 (amended): Income Taxes.
IAS 19 (amended): Employee Benefits.
IFRIC 23: Uncertainty over Income Tax Treatments.
Other than IFRS 16: Leases none of the above amendments to standards or the new interpretation had a significant
impact on the Group’s financial statements. Details of the impact of IFRS 16 are given below.
IFRS 16: Leases became effective as from 1st August 2019 for the Group. IFRS 16: Leases replaced IAS 17:
Leases and requires the Group to incorporate a right-of-use asset and corresponding lease liability in the Statement
of Financial Position for those assets held under leases for which the new standard applies. This standard will
impact on ground leases on which the Group has built investment properties and which the rent payable to the
lessor under the leases is not contingent on the rents received by the Group from its tenants. The standard requires
the current operating lease charges, which were disclosed in Operating Profit to be replaced by a depreciation
charge on the right-of-use asset. As our leases relate to land there will be no depreciation charge but there will be
an impact relating to the revaluation movement on the land. There will also be interest costs in relation to the lease
liability which will be recognised in Finance Costs. The standard does not have an impact on the Group where the
Group is the Lessor in respect of leases granted to tenants in our investment properties.
IFRS 16 outlines several options for the initial recognition on adoption of the standard. The Group chose to apply
the modified retrospective approach which allowed the Group to incorporate the right-of-use asset and the lease
liability as at the transition date of 1st August 2019 without the requirement to restate prior periods. The lease
liability is calculated as the discounted present value of the outstanding rental payments and the right-of-use asset
is set as being equal to the liability therefore there is no impact on the net assets of the Group on adoption of this
standard. On the transition date the lease liability and right-of-use asset recognised amounted to £205,000.
44
45
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
NEW STANDARDS, AMENDMENTS TO STANDARDS AND INTERPRETATIONS NOT YET APPLIED
The following new standards, amendments to standards and interpretations relevant to the Group have been issued
by the International Accounting Standards Board but are not yet effective for the Group at the date of these
financial statements, and have not been adopted early:
•
•
IAS 1 (amended): Presentation of financial statements (effective in the year ending 31st July 2023).
IAS 37 (amended): Provisions, Contingent Liabilities and Contingent Assets (effective in the year ending 31st
July 2022).
The Directors do not consider that the application of these amendments to standards will have a material impact
on the financial statements.
BASIS OF PREPARATION
The accounts have been prepared under the historical cost convention except where the measurement of balances
at fair value is required as noted below for investment properties, available for sale financial assets and assets held
by the defined benefit pension scheme.
The accounting policies set out below have been consistently applied to all periods presented in these accounts.
The preparation of financial statements requires management to make estimates and assumptions concerning
the future that may affect the application of accounting policies and the reported amounts of assets and
liabilities and income and expenses. Management believes that the estimates and assumptions used in the
preparation of these accounts are reasonable. However, actual outcomes may differ from those anticipated.
GOING CONCERN
The financial statements have been prepared on a going concern basis. The Directors have reviewed their forecasts
and cashflows taking into account current available information. They have considered future trading expectations
and opportunities under various scenarios and in light of the ongoing coronavirus pandemic. Based on the review
the Group is expected to remain net debt free. Taking the above information into account the Directors are of the
opinion that the Company and Group have adequate financial resources to continue in operational existence for a
period of at least twelve months from the date of approval of these financial statements and therefore considers the
adoption of the going concern basis as appropriate for the preparation of these Accounts.
CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
INVESTMENT PROPERTIES
Investment properties are revalued annually by the Directors in accordance with the RICS Valuation Standards.
The valuations are subjective due to, among other factors, the individual nature of the property, its location and the
expected future rental income. As a result, the valuation of the Group’s investment property portfolio incorporated
into the financial statements is subject to a degree of uncertainty and is made on the basis of assumptions which
may prove to be inaccurate, particularly in periods of volatility or low transaction flow in the property market.
The assumptions used by the Directors are market standard assumptions in accordance with the RICS Valuation
Standards and include matters such as tenure and tenancy details, ground conditions of the properties and their
structural conditions, prevailing market yields and comparable market conditions. If any of the assumptions used
by the Directors prove to be incorrect this could result in the valuation of the Group’s investment property portfolio
differing from the valuation incorporated into the financial statements and the difference could have a material
effect on the financial statements.
The current global pandemic of coronavirus has impacted the investment property market as there is a shortage
of comparable market evidence and as such the valuation of the property portfolio at the year end is subject to
material valuation uncertainty in accordance with RICS valuation standards. As a result, there is less certainty in
the valuation of the investment properties and a higher degree of caution should be attached to the valuation.
46
47
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS (continued)
LONG TERM CONTRACT PROVISIONS
Judgement is required in the area of provisions for losses on long term contracts. The Directors take into account
the estimated costs to complete and the percentage stage of completion of current contracts when determining the
provision for losses. The Directors consider adequate, but not excessive provisions have been made in this respect.
RETIREMENT BENEFIT OBLIGATION
The valuation of the retirement benefit obligation is dependent upon a series of assumptions, mainly discount rates,
mortality rates, investment returns, salary inflation and the rate of pension increases, which are determined after
taking expert advice from the Group’s Actuary. If different assumptions were used then this could materially affect
the results disclosed in the financial statements. These are set out in note 30 to the Accounts.
BASIS OF CONSOLIDATION
The Group accounts consolidate the accounts of J. Smart & Co. (Contractors) PLC and all of its Subsidiaries made up
to 31st July each year. Subsidiaries are entities controlled by the Company. Control is assumed where the Company
has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.
Intra-group balances and any income or expenses arising from intra-group transactions are eliminated in
preparing the Group accounts.
No Income Statement is presented for the Parent Company as provided by section 408 of the Companies Act 2006.
BUSINESS COMBINATIONS AND GOODWILL
Subsidiaries acquired in the year are accounted for using the acquisition method of accounting. Identifiable
assets acquired and liabilities assumed are measured at their fair values at the acquisition date. The consideration
transferred for the acquisition is the fair value of the assets given, equity instruments issued and liabilities
incurred or assumed at the acquisition date. The excess of the cost of acquisition over the fair value of the
Group’s share of the identifiable net assets acquired is recorded as goodwill.
INVESTMENT IN JOINT VENTURES
Joint Ventures are those entities over which the Company has a 50% holding and exercises joint control
under a contractual arrangement. The results of Joint Venture undertakings are accounted for using the
equity method of accounting. Under this method the investment is initially recorded at cost and is subsequently
adjusted to reflect the Group’s share of the net profit or loss in the Joint Venture.
The Accounts of the Group’s Joint Ventures have been prepared in accordance with UK GAAP. The Group’s interest
in the assets and liabilities of the Joint Ventures have only been restated in accordance with International Financial
Reporting Standards where such restatement is considered material to an understanding of the Group’s interest.
CAPITAL MANAGEMENT
Group objectives in managing capital are to safeguard the interests of the Group to operate as a net
debt free going concern, of its employees to maintain wherever possible security of employment, remuneration
and retirement provisions and of its shareholders to maintain continuity of dividends and stability of share price.
The capital structure of the Group consists of issued share capital, reserves and retained earnings represented
predominantly by investment properties, working capital and cash.
These assets are purchased, managed and maintained by the Group’s management and employees, advised
where appropriate by independent outside professionals. Refer to pages 14 and 15 of this report for details of
relevant risk factors and management measures.
The Group has sufficient cash reserves and readily realisable assets available to meet its foreseeable commitments.
46
47
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
INVESTMENT PROPERTIES
Investment properties are properties which are either owned or leased by the Group which are held for long term
rental income or for capital appreciation or both.
Investment properties, whether completed or under development, are initially recognised at cost and revalued at the
Balance Sheet date to fair value as determined by the Directors in accordance with the RICS Valuation Standards.
Fair value is based on the market value of properties at the Balance Sheet date. Surpluses or deficits from the
changes in fair value are included in the Income Statement in the year in which they arise. In accordance with IAS
40: Investment Property, as the Group uses the fair value model, no depreciation is provided in respect of investment
properties including integral plant.
Additions to investment properties consist of costs of a capital nature and, in the case of properties under construction,
includes certain internal staff and associated costs directly attributable to the management of the development of
these properties. Acquisition of properties are treated as acquired when the Group assumes control of the properties.
Properties are treated as disposed when control of the property is transferred to the buyer. Profits or losses on
disposal are determined as the difference between the sales proceeds and the carrying value amount of the asset at the
beginning of the accounting period plus any capital expenditure in the period to the date of disposal. Profits or losses
are presented separately in the Income Statement.
Some of the Group’s investment properties are built on leasehold land on which the Group pays ground rent. Under
IFRS 16: Leases where the rent on the land is not contingent on the rents the Group receives from tenants on the
investment properties built on the land then a right-of-use asset is required to be incorporated into the accounts for
the land and an associated lease liability also requires to be incorporated into the accounts. The lease liability is
calculated as the discounted present value of the outstanding rental payments and the right-of-use asset is set as being
equal to the liability. As the right-of-use asset relate to investment properties after initial recogition these will be
included at fair value.
PROPERTY, PLANT AND EQUIPMENT
Items of property, plant and equipment are stated at cost less accumulated depreciation.
Subsequent costs are included in the asset’s carrying value or recognised as a separate asset, as appropriate, only
when it is probable that future economic benefits associated with the item will flow to the Group and the cost of
them can be measured reliably. All other repairs and maintenance expenditure is charged to the Income Statement
as incurred.
DEPRECIATION
Depreciation is provided on all items of property, plant and equipment, other than investment properties and
freehold land, at rates calculated to write off the cost of each asset over its expected useful life, as follows:
Freehold buildings
Plant and machinery
Office furniture and fittings
Motor vehicles
- over 40 to 66 years
- 25% to 33 1⁄3% reducing balance
- 20% to 33 1⁄3% reducing balance
- 33 1⁄3% reducing balance
IMPAIRMENT REVIEWS
PROPERTY, PLANT AND EQUIPMENT
Individual assets are grouped for impairment assessment purposes at the lowest level at which there are identifiable
cash inflows independent of the cash inflows of other groups of assets.
48
49
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
IMPAIRMENT REVIEWS (continued)
PROPERTY, PLANT AND EQUIPMENT (continued)
The Group assesses at each Balance Sheet date whether there is an indication that an asset may be impaired. If an
indication exists the Group makes an estimate of the recoverable amount of each asset group, being the higher of
its fair value less costs to sell and its value in use as is determined for an individual asset, unless the asset does not
generate cash inflows that are largely independent of those from other assets or groups of assets. An impairment
loss is recognised where the recoverable amount is lower than the carrying value of assets.
If there is an indication that previously recognised impairment losses may have decreased or no longer exist, a
reversal of the loss may be made. The carrying amount of the asset is increased to its recoverable amount only up
to the carrying amount that would have resulted, net of depreciation, had no impairment loss been recognised for
the asset in prior years.
Impairment losses and any subsequent reversals are recognised in the Income Statement.
INVENTORIES AND WORK IN PROGRESS
Inventories are valued at the lower of cost and net realisable value. Where necessary, provision is made to reduce
cost to no more than net realisable value after having regard to the nature, condition, and sales value of inventory.
Land held for development is included at the lower of cost and net realisable value.
Work in progress is valued at the lower of cost and net realisable value.
Cost includes materials, on a first-in first-out basis and direct labour plus attributable overheads based on normal
operating activity, where applicable. Net realisable value is the estimated selling price less anticipated disposal costs.
LONG TERM CONTRACTS
Amounts due from customers for construction contracts which have not yet been invoiced are disclosed as
Contract Assets and are stated at cost as defined above, plus attributable profit to the extent that this is reasonably
certain after making provision for maintenance costs, less any losses incurred or foreseen in bringing contracts to
completion, and less amounts received as progress payments.
For any contracts where receipts exceed the book value of work done, the excess is included in trade and other
payables as payments on account.
INCOME TAX
The charge for current UK corporation tax is based on results for the year as adjusted for items that are non-
assessable or disallowed and any adjustments for tax payable in respect of previous years. It is calculated using
rates that have been enacted or substantially enacted at the Balance Sheet date.
DEFERRED TAXATION
Deferred tax is provided using the liability method in respect of temporary differences between the carrying value
of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of
taxable profit. Deferred tax is provided on all temporary differences. The measurement of deferred tax reflects the
tax consequences that would follow the manner in which the Group expects, at the end of the reporting period, to
recover or settle the carrying amounts of its assets and liabilities for Investment Properties that are measured at
fair value.
Deferred tax is determined using tax rates that have been enacted or substantially enacted by the Balance Sheet
date and are expected to apply when the deferred tax asset is realised or the deferred tax liability is settled. It is
recognised in the Income Statement except when it relates to items credited or charged directly to Equity, in which
case the deferred tax is also dealt with in Equity.
Deferred tax assets are recognised to the extent that it is probable that future taxable profits will be available
against which the temporary differences can be utilised.
48
49
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
PENSIONS
The Group operates a defined benefit pension scheme, which was closed to new members during the year
to 31st July 2003 and which requires contributions to be made to an administered fund.
The obligations of the scheme represent benefits accruing to employees and are measured at discounted
present value while scheme assets are measured at their fair value. The discount rate used is the yield on
AA credit rated corporate bonds that have maturity dates approximating to the terms of the Group’s obligations.
The calculation is performed by a qualified actuary using the projected unit credit method.
The operating and financial costs of such plans are recognised separately in the Income Statement, service
costs are spread systematically over the working lives of the employees concerned and financing costs are recognised
in the year in which they arise. Actuarial gains and losses are recognised immediately in the Consolidated Statement
of Comprehensive Income.
The Group also operates a defined contribution Group Personal Pension Plan for eligible employees. The plan is
externally administered and professionally managed. Contributions payable are expensed to the Income Statement
as incurred.
LEASES
Leases are classified according to the substance of the transaction. A lease that transfers substantially all
the risks and rewards of ownership to the lessee is classified as a finance lease. All other leases are classified as
operating leases.
GROUP AS A LESSEE
In accordance with IAS 40: Investment Property, leases of investment property are assessed on a property
by property basis. For ground leases where payments to the lessors are not contingent on rents received by the
Group from tenants then a right-of-use asset has to be recognised and a corresponding lease liability has also to
be recognised. On initial recognition the liability is calculated as the discounted present value of the outstanding
rental payments. The lease payments are allocated between the liability and finance charges which are recognised
in Finance Costs in the Income Statement.
For ground leases where payments to the lessors are contingent on rents received by the Group from tenants then
these leases are classified as operating leases and the Group recognises the lease payments as ground rent payable
and are charged to the Income Statement on a straight-line basis over the term of the lease.
Other leases are classified as operating leases and rentals payable are charged to the Income Statement on a straight
line basis over the term of the lease.
GROUP AS A LESSOR
Properties leased out under operating leases are included in investment property, with rental income recognised on
a straight line basis over the lease term.
50
51
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
REVENUE
IFRS 15: Revenue from Contracts with Customers establishes a five step model to determine the amount and
timing of revenue recognition.
Revenue is recognised by the Group from long and short term construction contracts, sale of private residential
housing and from sale of manufactured concrete products.
Revenue from long term construction contracts is based on the stage of completion of the contract at the balance
sheet date. The stage of completion is based on valuations agreed with third party surveyors. Invoices are raised
to customers based on these agreed valuations. The Group uses the output method to recognise revenue where it is
recognised over time. Prior to raising invoices, the Group will recognise a contract asset for work performed, only
when the invoice is raised will the contract asset be reclassified to trade receivables. When it is probable that the
total costs of construction will exceed the total contract revenue, the expected loss is recognised immediately in the
Income Statement. When it is probable that total revenue will exceed the total costs of construction the anticipated
profit will only be accounted for when the profit is reasonably certain. This policy requires judgement to be made
on the anticipated costs to complete and the Group has in place procedures to ensure that the evaluation of the total
costs of the contract and its revenues is based on reliable estimates.
Construction contracts consist of the structure being built and all associated external and internal services. Contracts
for construction are typically accounted for as one performance obligation. Modification to contracts are assessed
on a case by case basis but are generally modifications of the existing performance obligation and are therefore
accounted for under the existing obligation.
The value of construction work undertaken by the Group for its investment properties is excluded from revenue.
Revenue from sale of private residential housing is recognised at the point in time when there is legal completion
of the sale and the transfer of title. Revenue is recognised at the fair value of the consideration received.
Revenue for the sale of manufactured concrete products is recognised at the point in time when the goods are
transferred to the customer.
The Group has no obligations for returns or warranties.
Rental income from investment properties leased out under an operating lease is recognised in the Income Statement
on a straight line basis over the term of the lease and is disclosed under Other operating income.
Revenue for service charges and insurance receivable for the year in relation to the Group’s investment properties are
based on annual invoices to tenants and are also disclosed under Other operating income in the Income Statement.
All revenue is stated net of Value Added Tax.
All invoices raised are due for payment no later than 30 days from date of invoice, therefore the Group does not
adjust transaction prices for the time value of money.
GOVERNMENT GRANTS AND ASSISTANCE
Government assistance provided under the UK Government’s Job Retention Scheme for payroll costs for employees
placed on furlough due to the coronavirus pandemic has been accounted for directly to the Income Statement on a
received basis. The amount received has been disclosed within payroll costs.
50
51
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
FINANCIAL INSTRUMENTS
Financial assets and financial liabilities are recognised in the Group’s Statement of Financial Position when the
Group becomes a party to the contractual provision of the instrument. The principal treasury objective is to provide
sufficient liquidity to meet operational cash requirements. The Group operates controlled treasury policies which
are monitored by the Board to ensure that the needs of the Group are met as they arise.
AVAILABLE FOR SALE FINANCIAL ASSETS
Available for sale financial assets represent investments in quoted shares which are recognised at fair value at the
year end. The movement in fair value is accounted for in the Consolidated Income Statement.
TRADE AND OTHER RECEIVABLES
Trade and other receivables are recognised at invoiced value less provisions for impairment. A provision for
impairment of trade receivables is established where there is objective evidence that the Group will not be able to
collect all amounts due according to the terms of the receivables concerned.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents comprise cash in hand, deposits with banks and other short-term highly liquid
investments with original maturities of three months or less. For the Statement of Cash Flows, cash and cash
equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts.
MONIES HELD ON DEPOSIT
Monies held on deposit with original maturity dates exceeding three months are disclosed separately in the
Statement of Financial Position. As these monies originated from investing activities any movements in the year
on these monies are disclosed under Investing Activities in the Statement of Cash Flows.
TRADE AND OTHER PAYABLES
Trade and other payables are non-interest bearing and are recognised at invoiced amount.
52
53
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
MEASUREMENT OF FAIR VALUES
A number of the Group’s accounting policies and disclosures require the measurement of fair values, for both
financial and non-financial assets and liabilities.
When measuring the fair value of an asset or a liability, the Group uses market observable data as far as possible.
Fair values are categorised into different levels in a fair value hierarchy based on the inputs used in the valuation
techniques as follows:
• Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.
• Level 2: inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either
directly (i.e. as prices) or indirectly (i.e. derived from prices).
• Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
If the inputs used to measure the fair value of an asset or a liability might be categorised in different levels of the
fair value hierarchy, then the fair value measurement is categorised in its entirety in the same level of the fair value
hierarchy as the lowest level input that is significant to the entire measurement.
The Group recognises transfers between levels of the fair value hierarchy at the end of the reporting period during
which a change has occurred.
Further information about the assumptions made in measuring fair values is included in the following notes:
• Note 15 – Investment Properties;
• Note 17 – Available for Sale Financial Assets;
• Note 23 – Financial Instruments;
• Note 30 – Retirement Benefit Obligations.
DIVIDENDS
Final Dividends are recognised as a liability in the year in which they are approved by the Company’s shareholders.
Interim Dividends are recognised when they are paid.
52
53
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
2.
SEGMENTAL INFORMATION
IFRS 8: Operating Segments requires operating segments to be identified on the basis of internal reporting about
components of the Group that are regularly reviewed by the chief operating decision maker to allow the allocation
of resources to the segments and to assess their performance. The chief operating decision maker has been identified
as the Board of Directors.
All revenue arises from activities within the UK and therefore the Board of Directors does not consider the business
from a geographical perspective. The operating segments are based on activity and performance of an operating
segment is based on a measure of operating results.
External
Revenue
Internal
Revenue
Total
Revenue
Operating
Profit / (Loss)
2020
Construction activities
- continuing operations
Construction activities
- discontinued operations
Investment activities
- continuing operations
Investment activities
- discontinued operations
2019
Construction activities
- continuing operations
Construction activities
- discontinued operations
Investment activities
- continuing operations
Investment activities
- discontinued operations
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
£000)
£000)
2020) 2019
£000)
£000)
£000)
16,813)
2,410)
19,223)
(3,472)
1)
7,198)
–)
–)
1)
(57)
7,198)
7,820)
–)
–)
–)
9)
–)
9)
–)
–)
24,021)
2,410)
26,431)
4,291)
–)
16,035)
147)
16,182)
645)
7,560)
–)
–)
645)
7,560)
–)
–)
(–)
(2,084)
(627)
9,051)
6)
–)
6)
–)
–)
24,246)
147)
24,393)
–)
6,340)
.
OPERATING PROFIT
.
Share of results of Joint Ventures
Finance and investment income
.
Finance and investment costs
.
.
.
.
.
.
.
.
PROFIT ON ORDINARY ACTIVITIES BEFORE TAX
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
4,291
(13)
196
(391)
4,083)
6,340)
48)
264)
(9)
6,643)
Internal revenue relates to own work capitalised, all other internal transactions are eliminated on consolidation.
The Group had sales from construction activities from one customer amounting to £2,498,000 (2019, sales from
construction activities from two customers amounting to £4,010,000).
54
55
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
2.
SEGMENTAL INFORMATION (continued)
OTHER SEGMENTAL INFORMATION
Non-Current
2020
Construction activities - continuing operations .
Construction activities
- discontinued operations
.
Investment activities
.
Joint Ventures
.
.
.
.
.
.
.
.
.
.
Allocation of corporation tax debtor
.
.
2019
Construction activities - continuing operations .
Construction activities
- discontinued operations
.
Investment activities
.
Joint Ventures
.
.
.
.
.
.
.
.
.
.
Allocation of corporation tax debtor
.
.
Asset Additions Depreciation
£000 £000
Segment
Segment
Assets Liabilities
£000
£000
.
.
.
.)
.
.
.
.
.
.
. 322) 330
)12,516)
10,636)
. –) –)
. 2,926) 50
. –) –)
27)
102,465)
901)
591)
5,422)
–)
.
.
.
.
115,909)
(927)
16,649)
(927)
114,982)
15,722)
. 260) 320
)18,227)
11,577)
. –) 8)
. 454) 48)
. –) –)
161)
99,995)
914)
500)
6,938)
–)
.
.
.
.
119,297)
(872)
19,015)
(872)
118,425)
18,143)
3.
REVENUE
The Group derives its revenue from contracts with customers for the transfer of goods over time in relation to construction
contracts and also at point in time in relation to housing sales and sale of concrete products. This is consistent with the
revenue information that is disclosed for Construction Activities segment under IFRS 8: Operating Segments.
Construction contracts are generally for social housing or industrial and commercial properties. The Group provides
a complete service including architectural and surveyor services from the pre-contract design through to completion.
Disaggregation of Revenue
Continuing operations:
.
Social housing
.
Civil engineering
.
Industrial
.
.
General construction
.
Private house sales
Discontinued operations:
.
Concrete products
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020)
£000)
3,229)
3,833)
148)
2)
9,601)
16,813)
2019)
£000
4,610)
4,388)
1,193)
144)
5,700)
16,035)
1) 645)
16,814)
16,680)
The transaction price allocated to unsatisfied performance obligations at 31st July 2020 are as set out below.
Social housing
.
Civil engineering
Industrial
.
Private house sales
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1,337)
334)
280)
1,886)
4,290)
980)
143)
11,251)
The Directors expect that 93% (2019, 84%) of the transaction price allocated to the unsatisfied contracts as at 31st
July 2020 will be recognised as revenue in the year to 31st July 2021.
54
55
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
4.
OTHER OPERATING INCOME
Rental income
Service charges and insurance receivable
Sundry income
.
.
.
.
.
.
.
Direct property costs
Net rental income
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020)
£000)
2019)
£000
6,365)
833)
–)
6,673)
757)
130)
7,198)
7,560)
(2,383) (2,362)
4,815)
5,198)
Direct property costs included £652,000 (2019, £466,000) in respect of investment properties that did not generate
rental income in the year.
5.
STAFF COSTS AND DIRECTORS’ REMUNERATION
2018) 2017)
Staff costs during the year amounted to:
Wages, salaries and short term benefits.
Government assistance – HMRC Job Retention Scheme
.
Social security costs
Post-employment benefits
. .
. .
. .
.
.
.
.
.
.
.
.
Continuing operations
Discontinued operations
.
.
.
.
. .
. .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
The average weekly number of employees during the year was made up as follows:
Construction and related services.
Office and management .
.
Continuing operations
.
Discontinued operations
.
.
Directors’ remuneration:
– Salaries and short term benefits
.
– Post-employment benefits
Continuing operations
.
Discontinued operations
.
.
.
.
.
.
.
.
.
.
. .
. .
. .
. .
. .
. .
. .
. .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
7,188)
(853)
779)
1,048)
7,589)
–)
817)
1,194)
8,162)
9,600)
8,162)
–)
9,169)
431)
8,162)
9,600)
No.)
No.)
171)
21)
182)
25)
192)
207)
192)
–)
192)
15)
192)
207)
£000)
504)
109)
£000)
492)
99)
613)
591)
613)
–)
591)
–)
613)
591)
David W Smart and Alasdair H Ross are members of the Group’s defined benefit pension scheme.
John R Smart and Patricia Sweeney are members of the Group’s defined contribution Group Personal Pension Plan.
Key management is comprised solely of the Directors of the Company. Full details of Directors’ remuneration is
given in the Directors’ Remuneration Report on pages 24 to 29.
56
57
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
6.
OPERATING PROFIT
This is stated after charging/(crediting):
.
Cost of inventories recognised as an expense .
.
. .
Staff costs (per note 5) .
.
. .
Hire of plant and machinery
.
. .
Ground rents
.
Depreciation of owned assets
. .
Profit on disposal of property, plant and equipment
.
Auditor remuneration and expenses – audit services .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
The audit fees for the Parent Company are £42,000 (2019, £42,000).
7.
INCOME FROM INVESTMENTS
Dividend income from available for sale financial assets
.
.
.
8.
FINANCE INCOME AND COSTS
Income:
Interest on short term deposits .
.
.
Other interest
.
.
Net interest income on retirement benefit obligations
.
.
.
.
.
Costs:
Interest on leases
.
.
.
.
.
9.
TAXATION
UK Corporation Tax
Current tax on income for the year
Corporation tax under/(over) provided in previous years
.
.
.
Deferred taxation (note 24)
.
.
Current Tax Reconciliation
Profit on ordinary activities before tax .
Share of losses/(profits) of Joint Ventures
.
.
.
.
.
.
.
.
.
.
.
.
.
Current tax at 19.00% (2019, 19.00%) .
Effects of:
Expenses not deductible for tax purposes
Non taxable income including revaluation surplus
Effect of change in tax rate
.
Adjustments to corporation tax charge in respect of prior years
Adjustments to deferred tax charge in respect of prior years
.
Deferred tax not recognised
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020)
£000)
2019)
£000)
10,883)
8,162)
473)
100)
372)
(18)
95)
5,138)
9,169)
489)
110)
368)
(17)
94)
)
50)
53
78)
–)
52)
70)
1)
114)
130)
185)
12)
–)
)
239)
9)
632)
(11)
248)
621)
260)
(92)
508)
529)
4,140)
13)
7,270)
(48)
4,153)
7,222)
789)
1,372)
19)
(689)
195)
9)
194)
(9)
3)
(798)
3)
(11)
(16)
(24)
508)
529)
.
.
.
.
.
.
.
.
)
.
.
.
.
.
.
)
.
.
.
.
.
.
.
.
.
.
56
57
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
9.
TAXATION (continued)
The Finance Act 2020, which received Royal Ascent on 22nd July 2020, states that the corporation tax rate for the
financial year commencing 1st April 2020 is 19%.
The effective corporation tax rate is 19.00% (2019, 19.00%) being the average rate applicable over the period.
Deferred tax provisions have been calculated using the 19% rate.
In addition to amounts charged to the Income Statement, a deferred tax credit of £942,000 (2019, credit £190,000)
relating to actuarial losses on the defined benefit pension scheme has been recognised directly to Equity.
The value of the deferred tax asset in respect of capital losses not recognised in the financial statements amounted
to £426,000 (2019, £16,000).
There are no income tax consequences attached to dividends paid or proposed by the Company to its shareholders.
10.
DISCONTINUED OPERATIONS
In the year to 31st July 2019 Concrete Products (Kirkcaldy) Limited ceased trading.
The results of the discontinued operation, which have been included in the profit for the year, were as follows:
Revenue
Cost of sales
Gross Loss
.
.
.
.
.
.
Other operating income
Net operating expenses .
Loss Before Tax
.
Taxation
Corporation tax .
.
Deferred tax
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Net loss attributable to discontinued operations
(attributable to owners of the Company)
.
.
.
.
.
.
.
.
.
.
The operating loss is stated after charging/(crediting):
.
Cost of inventories recognised as an expense .
.
.
Staff costs (per note 5) .
.
.
Hire of plant and machinery
.
Depreciation of owned assets
.
.
Profit on disposal of property, plant and equipment
.
Auditor remuneration and expenses
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020)
£000)
5,1)
(18)
2019)
£000
645)
(817)
(17)
(172)
5,9)
6)
(49) (461)
(57)
(627)
5,10)
–)
137)
(15)
10)
122)
(47)
(505)
5,14)
5,–)
5,–)
5,8)
5,–)
4)
664)
431)
4)
8)
(124)
8)
During the year, Concrete Products (Kirkcaldy) Limited had cash outflows of £417,000 (2019, £76,000) in relation
to Operating activities and contributed £nil (2019, contributed £138,000) in respect of Investing activities.
58
59
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
11.
PROFIT FOR THE FINANCIAL YEAR
)2020)
£000)
2019)
£000)
CONTINUED AND DISCONTINUED OPERATIONS
.
Dealt with in the accounts of the Parent Company
Retained by Subsidiary and Joint Venture Companies
.
.
.
.
.
.
.
.
1,920)
1,665)
((1,404)
7,640
3,585)
6,236)
The Group uses underlying profit before tax as an alternative performance measure, which is the profit before
tax excluding net surplus or deficit on valuation of investment properties and available for sale financial assets
accounted for through the Income Statement. As the net surplus or deficit on valuation of investment properties and
available for sale financial assets can fluctuate from year to year and is not a realised surplus or deficit by excluding
this amount a truer reflection of actual Group performance is obtained. Analysis of this alternative performance
measure is as follows:
Profit before tax
.
Surplus on valuation of investment properties
Deficit on valuation of available for sale financial assets
.
.
.
.
.
12.
DIVIDENDS
2018 Final Dividend of 2.21p per share, after waivers
2019 Interim Dividend of 0.95p per share
.
2019 Final Dividend of 2.24p per share, after waivers
.
2020 Interim Dividend of 0.95p per share
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
4,083)
(3,179)
379)
(6,643)
((4,052)
9)
1,283)
2,600)
)
–)
–)
390)
405)
402)
411)
–)
–)
795)
813)
The Board is proposing a Final Dividend of 2.27p per share (2019, 2.24p) which will cost the Company no more
than £963,000.
The proposed Final Dividend is subject to approval by the shareholders at the Annual General Meeting and has not
been included as a liability in these financial statements.
58
59
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
13.
EARNINGS/(LOSS) PER SHARE
CONTINUING OPERATIONS
Profit attributable to Equity shareholders £000
Basic Earnings per share
.
.
.
DISCONTINUED OPERATIONS
Loss attributable to Equity shareholders
.
Basic Loss per share
.
.
£000
.
CONTINUING AND DISCONTINUED OPERATIONS
Profit attributable to Equity shareholders £000
Basic Earnings per share
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020)
2019)
.
.
3,632)
8.46p
6,741)
15.47p
.
(47)
. (0.11)p
(505)
(1.16)p
.
3,585)
. 8.35p
6,236)
14.31p
Basic earnings per share are calculated by dividing the profit attributable to equity shareholders by the weighted
average number of shares in issue during the year.
The weighted average number of shares for the year to 31st July 2020 amounted to 42,948,000 (2019, 43,580,000).
There is no difference between basic and diluted earnings per share.
60
61
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
14.
PROPERTY, PLANT AND EQUIPMENT
(a) GROUP
Cost:
At 1st August 2019
Additions
Disposals
.
.
At 31st July 2020
.
.
.
.
Depreciation:
At 1st August 2019
.
Provided during year .
.
Disposals
.
At 31st July 2020
Net book value:
At 31st July 2020
Cost:
At 1st August 2018
Additions
Disposals
.
.
At 31st July 2019
.
.
.
.
.
.
Depreciation:
.
At 1st August 2018
Provided during year .
.
Disposals
.
At 31st July 2019
Net book value:
At 31st July 2019
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Land and
buildings
Freehold
£000
Plant,)
equipment)
and vehicles)
£000)
Total)
£000)
896
–
–
4,806)
355)
(304)
5,702)
355
(304)
896
4,857)
5,753)
635
16
–
3,763)
364)
(293)
4,398)
380)
(293)
651
3,834)
4,485)
245
1,023)
1,268)
896
–
–
5,954)
424)
(1,572)
6,850)
424)
(1,572)
896
4,806)
5,702)
619
16
–
4,923)
360)
(1,520)
5,542)
376)
(1,520)
635
3,763)
4,398)
261
1,043)
1,304)
Included within Freehold Land and Buildings is land costing £13,000 (2019, £13,000) which is not depreciated.
60
61
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
14.
PROPERTY, PLANT AND EQUIPMENT (continued)
(b) COMPANY
Land and)
buildings)
Plant,)
equipment)
Freehold) and vehicles)
£000)
£000)
Total)
£000)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
361)
–)
–)
2,617)
86)
(163)
2,978)
86)
(163)
361)
2,540)
2,901)
130)
5)
–)
2,261)
132)
(156)
2,391)
137)
(156)
135)
2,237)
2,372)
226)
303)
529)
.
.
.
361)
–)
–)
2,694)
148)
(225)
3,055)
148)
(225)
.
.
.
.
.
.
361)
2,617)
2,978)
125)
5)
–)
2,292)
156)
(187)
2,417)
161)
(187)
130)
2,261)
2,391)
231)
356)
587)
Cost:
At 1st August 2019
Additions
Disposals
.
.
At 31st July 2020
.
.
.
.
Depreciation:
At 1st August 2019
.
Provided during year .
.
Disposals
.
At 31st July 2020
)
Net book value:
At 31st July 2020
Cost:
At 1st August 2018
Additions
Disposals
.
.
At 31st July 2019
.
.
.
.
.
Depreciation:
At 1st August 2018
.
Provided during year .
.
Disposals
.
At 31st July 2019
Net book value:
At 31st July 2019
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
62
63
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
15.
INVESTMENT PROPERTIES
Cost or valuation:
At 1st August 2019
.
Adoption of IFRS 16
.
.
.
Additions
Disposals
.
Surplus/(deficit) on valuation
.
.
.
.
At 31st July 2020
.
.
Cost or valuation:
.
At 1st August 2018
Additions
.
Surplus on valuation
.
At 31st July 2019
.
.
.
.
.
Land and) Land and)
buildings) buildings Right-of-use)
Freehold) Leasehold Asset)
£000
£000) £000
Total
£000)
. 62,043) 11,831) –
. –) –) 205
73,874)
205)
62,043)
11,831) 205)
74,079)
. 865) 2,028) –
. (1,519) –) –
(769) –)
. 3,948)
2,893)
(1,519)
3,179)
. 65,337)
13,090) 205)
78,632)
. 58,423)
11,109) 69, 5–2
. 55) 235) –
487) –)
. 3,565)
69,532)
290)
4,052)
. 62,043)
11,831) –)
73,874)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Valuation Process
The Group’s investment properties are valued by David W Smart, MRICS, who is a Director of the Parent Company,
on the basis of fair value, in accordance with the RICS Valuation – Global Standards 2017, incorporating the
International Valuations Standards, and RICS Professional Standards UK January 2014 (revised April 2015). As
in previous years, external valuers have reviewed a sample of the Group’s investment properties and provided
a report to the Group detailing the valuations they would have placed on the sample of investment properties
reviewed. The valuations prepared by the Director and the external valuers are compared to ensure that there are
no material variations between the valuations.
Investment properties, excluding ongoing developments, are valued using the investment method of valuation.
This approach involves applying capitalisation yields to current and estimated future rental streams and then
allowing for voids arising from vacancies and rent free periods and associated running costs. The capitalisation
yields and rental values are based on comparable property and leasing transactions in the market, using the valuers’
professional judgment and market observations. Other factors taken into account in the valuations include the
tenure of the property, tenancy details and ground and structural conditions.
The coronavirus pandemic has resulted in the year end investment property valuations being subject to material
valuation uncertainty as disclosed on page 46, Critical Accounting Estimates and Judgements.
In the case of ongoing developments, the approach applied is the residual method of valuation, which is the same as
the investment method, as described above, with a deduction for all costs necessary to complete the development,
together with a further allowance for remaining risk.
In accordance with IAS 40: Investment Property, net annual surpluses or deficits are taken to the Income Statement
and no depreciation is provided in respect of these properties.
62
63
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
15.
INVESTMENT PROPERTIES (continued)
The Group considers all of its investment properties fall within ‘Level 3’ of the fair value hierarchy as described
by IFRS 13: Fair Value Measurement. Level 3 valuations are those using inputs for the asset or liability that are
not based on observable market data. The main unobservable inputs relate to estimated rental value and equivalent
yield. There have been no transfers of properties in the fair value hierarchy in the financial year.
The table below summarises the key unobservable inputs used in the valuation of the Group’s Freehold and
Leasehold investment properties as at 31st July 2020:
Fair Value
at 31 July
2020
£000
20,569
57,858
Investment
Commercial
Industrial
Estimated Rental Value
£ per sq ft
Low Average High
11.00
4.00
15.25
7.00
19.50
10.00
Equivalent Yield
%
High
Low Average
6.41
7.02
8.42
7.76
9.97
9.46
The following table illustrates the impact of changes in the key unobservable inputs (in isolation) on the fair value
of the Group’s Freehold and Leasehold investment properties as at 31st July 2020:
Fair Value
at 31 July
2020
£000
20,569
57,858
5% change in estimated
rental value
Decrease
£000
Increase
£000
25bps change in equivalent
yield
Increase
£000
Decrease
£000
194
983
(194)
(983)
91
630
(86)
(592)
Investment
Commercial
Industrial
The Group had obligations of £1,583,000 (2019, £1,271,000) in respect of future developments and repair costs of
investment properties at the Balance Sheet date.
16.
INVESTMENTS
Shares in Subsidiaries at Cost .
.
Joint Ventures
.
.
Group
2020
£000
2019
£000
Company
2020)
£000)
2019)
£000)
.
.
.
.
.
.
–
901
–
914
708)
708)
857) 857 )
901
914
1,565)
1,565)
64
65
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
16.
INVESTMENTS (continued)
(a) JOINT VENTURES
The Directors considered Gartcosh Estates LLP to be a material joint venture. The following table summarises the
financial information as included in its own financial statements adjusted for differences in accounting policies.
Non-Current assets
.
.
Current assets
.
Of which are cash and cash equivalents
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Non-Current liabilities
Of which are financial liabilities excluding trade and other payables and provisions
.
.
.
.
.
.
.
Current liabilities
Of which are financial liabilities excluding trade and other payables and provisions
.
.
.
.
.
.
.
Net assets
.
.
Group’s interest in net assets
Revenue
.
.
Other Operating Income
Total comprehensive loss
.
.
.
.
.
.
.
.
.
.
Group’s share of total comprehensive loss
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
20191
2020)
£000) £000)
1,822)
1,822)
149)
87)
147)
114)
(250)
(250)
(250)
(250)
(6)
–)
(4)
–)
1,715)
1,715)
827)
843)
–)
–)
–)
–)
(30)
(30)
(15)
(15)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
The Group accounts for all Joint Ventures using the equity method of accounting.
64
65
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
16.
INVESTMENTS (continued)
(a) JOINT VENTURES (continued)
The Group’s interests in its other Joint Venture companies are not considered to be material and the aggregate
financial information for these associated companies is as follows:
Aggregate carrying amount of individually immaterial joint ventures
Aggregate carrying amount of the Group’s share of:
.
Profit after tax and total comprehensive income
.
.
.
Dividend received
.
.
Total comprehensive income
.
.
.
.
.
.
.
.
.
.
2020)
£000)
74)
2019)
£000)
71)
.
. 2 63
(59)
.
–)
. 2)
4)
.
.
.
.
Name of Joint Venture
Northrigg Limited
Duff Street Limited
Invertiel Developments Limited
Gartcosh Estates LLP
Registered in and
Principal Country
of Operation
Scotland
Scotland
Scotland
Scotland
J. Smart & Co. (Contractors) PLC
Interest in Joint Venture’s Capital
50%
50%
50%
50%
Name of Joint Venture
Jointly managed with
Issued Share capital
Northrigg Limited
William Sanderson
Duff Street Limited
Kiltane Developments
Limited
Invertiel Developments
Limited
DKG Estates LLP
2 ordinary £1
shares split equally
into A & B shares
and ranking equally
in all respects
100 ordinary £1
shares split equally
into A & B shares
and ranking equally
in all respects
100 ordinary £1
shares split equally
into A & B shares
and ranking equally
in all respects
Issued shares held
by J. Smart & Co.
(Contractors) PLC
1 A Share
50 A Shares
50 A Shares
Gartcosh Estates LLP
Fusion Assets Limited
Partnership Interest
50 A Shares
All of the Joint Venture companies were established for the purposes of property development and all have
accounting years ending on 31st July.
Invertiel Developments Limited was dissolved on 22nd September 2020.
66
67
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
16.
INVESTMENTS (continued)
(b) SUBSIDIARIES
At 1st August 2019 and 31st July 2020
.
.
.
.
.
.
2020)
£000)
708)
2019)
£000)
708)
At 31st July 2020 the Company held the entire issued share capital of the following companies, all of which are
registered in and operate in Scotland:
McGowan and Company (Contractors) Limited Plumbing contractors
Cramond Real Estate Company Limited
Thomas Menzies (Builders) Limited
Concrete Products (Kirkcaldy) Limited
C. & W. Assets Limited
Smart Serviced Offices Limited
Investment holding
Civil Engineering contractors
Non trading
Investment Property company
Serviced office and co-working space provider
17. AVAILABLE FOR SALE FINANCIAL ASSETS
Group
2020)
£000)
2019)
£000)
Listed investments
.
.
.
.
.
.
.
.
.
886)
1,309)
Fair value movement on shares held at 31st July 2020 before tax amounted to £(379,000) (2019, £(9,000)).
There has been no impairment adjustment on available for sale financial assets in this or the previous year.
As the Group’s available for sale financial assets consisted entirely of equities of companies listed on quoted markets
then these fall within ‘Level 1’ of the fair value hierarchy as described by IFRS 13: Fair Value Measurement. Level
1 valuations are those using inputs which are quoted prices (unadjusted) in active markets for identical assets or
liabilities the Company can access at the year end date.
18.
INVENTORIES
.
Work in progress
.
Land held for development
Raw materials and consumables
.
.
.
.
.
.
.
CONTRACTS IN PROGRESS AT
THE BALANCE SHEET DATE:
Aggregate amount of costs incurred and
recognised profits less recognised losses to date
Retentions outstanding .
.
Advances received
.
.
.
.
.
.
66
Net value of contracts in progress
.
.
2020)
£000)
1,863)
4,195)
123)
Group
Company
2019)
£000)
8,193)
354)
96)
2020)
£000)
1,863)
4,195)
32)
2019)
£000)
8,193)
354)
22)
6,181)
8,643)
6,090)
8,569)
7,433)
217)
(7,150)
6,699)
200)
(6,596)
4,804)
146)
(4,560)
4,347)
140)
(4,289)
500)
303)
390)
198)
.
.
.
.
.
.
.
67
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
19.
CONTRACT BALANCES
The timing of revenue recognition results in amounts due from customers for construction contracts, those which
have not yet been invoiced are disclosed as Contract Assets and once invoiced they are disclosed as Trade
Receivable (note 20). The Group does not receive deposits or payments in advance for contracts and therefore
has no Contract Liabilities to disclose. The Group did not incur costs to obtain contracts.
Contract Assets .
.
.
.
.
As at 1st August 2019
.
.
Transfers from contract assets recognised at the
.
beginning of the year to trade receivables
Increase related to services provided in the year
.
.
As at 31st July 2020
.
.
.
.
20.
TRADE AND OTHER RECEIVABLES
NON-CURRENT ASSETS:
Loan to Joint Venture companies
.
CURRENT ASSETS:
Trade receivables
.
Amounts owed by Subsidiaries .
.
Other receivables
Prepayments and accrued income
Loans to Joint Venture companies
.
.
.
.
.
.
.
.
.
.
.
.
.
Group
2020)
£000)
2019)
£000)
Company
2020)
£000)
2019)
£000)
423)
549)
277)
408)
549)
770)
408)
659)
(549)
423)
(770)
549)
(408)
277)
(659)
408)
423)
549)
277)
408)
250)
250)
250)
250)
894
–
1,555
198
176
1,474
–
997
188
176
118
3,174
563
144
176
305
1,481
9
132
176
2,823
2,835
4,175
2,103
.
.
.
.
.
.
.
.
.
.
.
Trade receivables are shown net of provision for doubtful debts of £59,000 (2019, £3,000).
The ageing of past due but not impaired trade debtors is as follows:
Less than 30 days
30 to 60 days
Greater than 60 days
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
640
230
24
1,196
266
12
118
–
–
305
–
–
894
1,474
118
305
Trade receivables and amounts recoverable on contracts includes £135,000 (2019, £182,000) in respect of
outstanding retentions.
The loans to Joint Venture companies (note 16(a)) are repayable on demand, with the exception of the loan to
Gartcosh Estates LLP. Given the expected future repayment profile this loan has been disclosed as due after one
year.
Amounts owed by subsidiaries are repayable on demand and are interest free.
The Directors consider that the carrying amount of trade and other receivables approximates to their fair value.
68
69
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
21.
BANK
Cash and cash equivalents comprise the following:
Cash at bank and on hand
.
Short term deposits
.
.
.
.
.
.
.
.
Group
2020
£000
10,121
12,997
2019
£000
12,903
12,796
Company
2020
£000
–
–
2019
£000
–
–
23,118
25,699
–
–
Monies held on deposit of £48,000 (2019, £48,000) are held in bank accounts which have original maturity
dates exceeding three months and therefore do not meet the criteria of cash and cash equivalents as defined in
IAS 7: Statement of Cash Flows.
The bank has been granted guarantees and letters of offset by each member of the Group in favour of
the bank on account of all other members of the Group as a continuing security for all monies, obligations and
liabilities owing or incurred to the bank.
22.
TRADE AND OTHER PAYABLES
CURRENT LIABILITIES:
Trade payables
.
Amounts owed to Subsidiaries .
Other taxes and social security costs
Other creditors and accruals
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
798
–
244
2,030
1,197
–
509
1,688
488
82
168
1,412
724
–
250
791
3,072
3,394
2,150
1,765
Included in Other creditors and accruals are contract loss provisions.
23.
FINANCIAL INSTRUMENTS
The Group’s financial instruments comprise of bank balances and cash, available for sale financial assets, trade
receivables and trade payables. The amounts presented in relation to trade receivables are net of allowances for
doubtful receivables.
The carrying amount of these assets approximates to their fair value.
CREDIT RISK
In relation to the Group’s financial assets, the Group has no significant concentration of credit risk, as exposure is
spread over a number of counterparties and customers.
There is no significant impairment loss recognised or significant receivables that are past due but not impaired.
The Group has assessed that there is no significant credit risk in relation to loans to Joint Venture companies given
the underlying value of the assets within these entities.
IFRS 7: Financial Instrument Disclosures requires a company to undertake a sensitivity analysis on its
financial instruments which are affected by changes in interest rates. The Group financial instruments
affected by interest rate fluctuations are bank deposits and bank overdrafts. Based on the Group’s net
position at the year end, a 1% increase or decrease in the interest rates would change the Group’s profit
before tax by approximately £87,000 and £78,000 respectively (2019, £146,000 and £70,000 respectively).
68
69
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
24.
DEFERRED TAXATION
DEFERRED TAX ASSETS
At 1st August 2018
.
Credited to Income Statement – continuing operations
Charged to Income Statement – discontinued operations
.
.
.
.
At 31st July 2019
.
.
.
.
.
.
.
.
.
(Charged)/Credited to Income Statement – continuing operations
.
Credited to Equity
.
.
.
.
.
Group
Company
Retirement
Retirement
Benefit
Benefit
Obligations Other Total Obligations
£000
94 –
24 –
–)
£000 £000 £000
.
.
.
94
–
–
24
– (17)
(17)
. –
101
101
–
. (2,347) 8 (2,339)
2,551 –) 2,551
.
(2,347)
2,551)
At 31st July 2020
.
.
.
.
.
.
. 204) 109) 313)
204)
Deferred tax assets arising in respect of valuation surpluses on Investment Properties of £426,000 (2019, £16,000)
have not been recognised because it is not probable that relevant future taxable profits will be available against
which the Group can use the benefits therefrom.
DEFERRED TAX LIABILITIES
GROUP
.
.
At 1st August 2018
Credited to Equity
Credited to Income Statement
– continuing operations .
Credited to Income Statement
– discontinued operations
At 31st July 2019
.
.
.
.
.
.
.
.
.
.
.
.
Charged to Equity
Charged/(credited) to Income Statement
.
– continuing operations .
.
.
.
At 31st July 2020
.
.
.
COMPANY
.
At 1st August 2018
Credited to Equity
.
(Credited)/charged to Income Statement
.
.
.
.
At 31st July 2019
.
.
.
Charged to Equity
.
(Credited)/charged to Income Statement
.
.
At 31st July 2020
.
.
.
Accelerated
Capital
Retirement
Benefit
Value Differences
Allowances Obligations
£000
£000
£000
£000
25
13
715
. 1,242
–
. –) (190 ) –
Other
Timing
Fair
Total
£000
1,995
(190)
. (25) (32 ) (8)
(3)
(68)
. –) –) – (2)
(2)
. 1,217 493 5 20
1,735
. – 1,609 )§§§§§§ –
–
1,609)
. 27) (2,102) (5) 1)
(2,079)
. 1,244
–
– 21
1,265
Accelerated Retirement Other
Capital Benefit Timing
Allowances Obligations Differences
£000 £000 £000
7 715 19
– (190) –
3) (32) (4)
Total
£000
741
(190)
(33)
10 493
15 518
–
1,609 ) –
–) (2,102) 1)
1,609)
(2,101)
10 –
16 26
.
.
.
.
.
.
.
70
71
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
25.
LEASE LIABILITIES
Amounts payable under leases:
Within one year
.
In two – five years exclusively .
.
After five years
.
Present value of lease liabilities .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
. .
Due for settlement within one year (shown in current liabilities)
.
Due for settlement after one year (shown in non-current liabilities)
26.
SHARE CAPITAL
.
.
2020
Group
2020
2019)
.
.
. 205)
–
–
–)
–)
–)
. 205)
–)
. –)
–)
. 205)
–)
.
.
.
.
.
.
2019
Issued and fully paid ordinary shares of 2p each
.
At 1st August 2019
.
.
Purchased and cancelled
.
.
.
.
At 31st July 2020
.
.
.
.
Number
£000
Number
£000
.
.
.
43,275,000
(665,000)
866
(13)
43,988,000
(713,000)
880
(14)
42,610,000
853
43,275,000
866
During the year to 31st July 2020 the Company purchased for cancellation 665,000 ordinary shares of 2p each with
a nominal value of £13,000 for a consideration of £793,000.
All shareholders of ordinary shares have a right to receive dividends paid by the Company in accordance with their
shareholding. Each shareholder has the right to attend and vote at a General Meeting and each share attracts one
vote. There are no restrictions on the distribution of dividends or repayment of capital.
27. NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
(a) RECONCILIATION OF PROFIT BEFORE TAX TO CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Profit before tax .
.
Share of losses/(profits) from Joint Ventures
.
Depreciation
Unrealised surplus on valuation of investment properties
.
Unrealised deficit on valuation of available for sale financial assets
.
Profit on sale of property, plant and equipment
.
Profit on sale of available for sale financial assets
.
Change in retirement benefits
.
.
Interest received .
.
.
Interest paid
.
.
Change in inventories
.
.
Change in contract assets
.
Change in receivables – non-current
.
Change in receivables – current
.
Change in payables
.
.
CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
70
71
(b) CASH AND CASH EQUIVALENTS FOR STATEMENT OF CASH FLOWS
.
Cash and cash equivalents
.
.
Bank overdraft
.
.
Net position
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
4,083
13)
380
(3,179)
379)
(18)
(16)
14)
(78)
12)
3,981)
126)
–)
12)
(322)
5,387)
2019
£000
6,643
(48)
376
(4,052)
9)
(141)
(26)
188)
(71)
–)
164)
221)
(250)
(935)
(186)
3,762)
£000)
23,118
(10,104)
13,014
£000
25,699
(12,860)
12,839
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
27. NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS (continued)
(c) ANALYSIS OF NET FUNDS
Cash and cash equivalents
.
Bank overdraft
.
Net funds
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 1st
August 2019
£000
25,699
(12,860)
Cash
Flow
£000
(2,581)
2,756)
At 31st
July 2020
£000
23,118
(10,104)
12,839
175)
13,014
28. NOTES TO THE COMPANY STATEMENT OF CASH FLOWS
(a) RECONCILIATION OF PROFIT/(LOSS) BEFORE TAX TO CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
.
.
.
.
.
.
.
.
Profit/(loss) before tax
Depreciation
.
Profit on sale of property, plant and equipment
Dividend received from Subsidiaries and Joint Ventures
Change in retirement benefits
.
Interest received .
Change in inventories
.
Change in contract assets
Change in receivables – non-current
Change in receivables – current
.
Change in payables
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
CASH FLOWS FROM OPERATING ACTIVITIES
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
(b) CASH AND CASH EQUIVALENTS FOR STATEMENT OF CASH FLOWS
.
Cash and cash equivalents
.
.
Bank overdraft
.
.
.
.
.
.
.
.
.
.
(c) ANALYSIS OF NET FUNDS
Cash and cash equivalents
.
Bank overdraft
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
2019
£000
1,677)
137
(2)
(5,000)
14)
–)
2,479)
131)
–)
(2,072)
385)
(((1,705)
161
(10)
(59)
188)
(1)
80)
251)
(250)
(1,559)
(646)
(2,251)
(432)
–
(7,350)
–
(8,661)
(7,350) (8,661)
At 1st
August 2019
£000
. 2,9 –
. (8,661)
Cash At 31st
Flow July 2020
£000 £000
(2,94–)
1,311)
–
(7,350)
(8,661)
1,311)
(7,350)
29.
FUTURE CAPITAL EXPENDITURE
There were no amounts of Capital Expenditure relating to Property, plant and equipment contracted for at 31st July
2020 or 31st July 2019.
The Group’s share of Capital Expenditure contracted for by its Joint Ventures as at 31st July 2020 amounted to
£nil (2019, £nil).
72
73
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
30.
RETIREMENT BENEFIT OBLIGATIONS
The Group operates a defined benefit pension scheme for certain active and former employees of the Group. The
scheme was closed to new members in the year to 31st July 2003. The scheme is subject to the funding legislation
outlined in the Pensions Act 2004 together with documents issued by the Pensions Regulator and Guidance Notes
adopted by the Financial Reporting Council.
The scheme is administered by a separate Board of Trustees which is composed of employer nominated
representatives and member nominated Trustees and is a separate legal entity. The assets of the scheme are held
separately from the assets of the Group and are administered and managed professionally under the supervision
of the Trustees. The Trustees are required by law to act in the best interests of all classes of beneficiaries to the
scheme and are responsible for the investment policy and the day-to-day running of the scheme. The Trustees
are also responsible for jointly agreeing with the employer the level of contributions due to the Pension scheme.
The scheme provides qualifying employees with an annual pension based on final pensionable salary on attainment
of a normal retirement age of 65. Active members also benefit from life assurance cover. However the payment of
these benefits are at the discretion of the Trustees of the scheme.
The pension scheme’s independent qualified Actuary carries out a triennial valuation using the Projected Unit
Credit Method to determine the level of the scheme’s surplus or deficit. The last completed triennial valuation was
as at 31st October 2018 which revealed a surplus of £1,451,000, representing a funding level of 104%. Following
this latest triennial valuation the Group and the scheme Trustees agreed that employer contributions to the scheme
as from 31st October 2019 would increase from 31.9% to 35.4% and employee contributions are to remain at 3%.
There were no outstanding contributions at the year end.
The Group expects to pay a contribution of £544,000 during the financial year to 31st July 2021.
ASSUMPTIONS
The financial assumptions used to calculate scheme liabilities under IAS 19 (amended): Employee Benefits are:
.
.
.
.
Valuation method
.
Discount rate
.
.
.
Inflation rate - Retail price index
Inflation rate - Consumer price index .
.
Salary increases .
.
Pension increases
.
.
.
.
2020
Projected Unit
1.3%
3.1%
2.2%
3.1%
1.8% – 3.4%
.
.
.
.
.
.
2019
Projected Unit
1.8%
3.4%
2.5%
3.4%
1.9% – 3.5%
2018
Projected Unit
2.7%
3.2%
2.3%
3.2%
1.8% – 3.4%
.
.
.
.
.
.
The mortality assumptions imply the following expectations of years of life from age 65:
2016
21.9
24.2
23.2
25.6
.
.
.
.
2015
21.8
24.0
23.1
25.5
2014
21.8
23.7
22.8
24.9
Man currently aged 65 .
Woman currently aged 65
Man currently aged 45 .
Woman currently aged 45
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
73
72
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
30.
RETIREMENT BENEFIT OBLIGATIONS (continued)
SENSITIVITY TO KEY ASSUMPTIONS
The scheme exposes the Group to actuarial risks, such as interest rate risk, inflation risk, longevity risk and
investment risk. The key assumptions used for IAS 19 are discount rate, inflation rates and mortality. If different
assumptions were used then this could materially affect the results disclosed in the financial statements. Movements
in the key assumptions would have the following effect on the level of the deficit:
Change in assumption
Discount rate
Inflation rate
Mortality rate
.
Decrease of 0.25%
Increase of 0.25%
.
Increase in life expectancy of 1 year
.
.
.
.
Increase in scheme liabilities
2019
£000
2020
£000
.
.
.
.
.
.
.
.
.
1,517
304
1,873
1,413
344
1,662
The sensitivity information has been prepared using the same methodology as the calculation of the current year
scheme obligations.
BALANCE SHEET DISCLOSURES
The investments held by the scheme and the reconciliation of the scheme assets and liabilities to the Balance Sheet
were:
EQUITIES
UK
.
Overseas
Multi-asset diversified funds
Absolute return funds
.
.
.
.
.
BONDS
Government
Corporate
OTHER
Cash
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Fair value of scheme assets
Present value of scheme liabilities
.
Asset ceiling adjustment
Scheme (deficit)/surplus
Deferred taxation
.
Net pension scheme (deficit)/surplus
.
.
.
Valuation
2019
£000
14,672
15,586
3,500
921
1,332
2,979
2,551
41,541
(38,642)
2,899
–)
2,899
(493)
2,406
Valuation
2018
£000
13,068
16,605
3,039
890
1,130
2,596
2,754
40,082
(32,497)
7,585
(3,380)
4,205
(715)
3,490
.
.
.
.
.
.
.
.
.
.
.
.
Valuation
2020
£000
.
.
.
.
.
.
.
.
.
.
.
.
11,054
17,846
3,399
952
1,302
3,824
1,978
40,355
(41,431)
(1,076)
–)
(1,076)
204)
(872)
74
75
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
30.
RETIREMENT BENEFIT OBLIGATIONS (continued)
The assets of the scheme are invested in funds managed by Standard Life Wealth, in direct investments via
Rathbone Brothers PLC, in insurance policies with companies belonging to the Royal London Group and in bank
accounts. The assets do not include any directly owned ordinary shares issued by J. Smart & Co. (Contractors)
PLC. The fair value of the assets of the pension scheme are determined based on publicly available market prices
wherever available.
The following amounts are incorporated into the financial statements
Analysis of amounts charged to operating profit:
.
Current service cost
.
Past service cost
.
.
.
.
.
.
Total service cost
.
.
.
.
.
.
.
Analysis of amounts charged to net finance income:
Interest income
Interest costs
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Movement in present value of defined benefit obligations:
.
.
.
At 1st August 2019
.
.
.
Service cost
.
.
.
Interest cost
.
.
Charges paid
.
.
.
Employee contributions
.
.
Benefit payments
.
.
.
Actuarial movements due to scheme experiences
Actuarial movements due to changes in demographic assumptions .
.
Actuarial movements due to changes in financial assumptions
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 31st July 2020
.
.
.
.
.
.
.
74
75
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
2019
£000
(629)
–)
(606)
(251)
(629)
(857)
741
(689)
980
(866)
52
114
32,497
38,642
857
629
866
689
(60)
–)
43
38
(1,187)
(1,372)
((372) 1,479)
(543)
4,875)
778)
2,214)
41,431
38,642
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
30.
RETIREMENT BENEFIT OBLIGATIONS (continued)
.
.
.
.
Movement in fair value of scheme assets:
.
.
At 1st August 2019
.
Interest income
.
.
Interest income relating to asset ceiling adjustment
.
Employer contributions .
.
Employee contributions .
.
.
Benefits paid
Charges paid
.
.
Return on plan assets excluding amount shown in interest income .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 31st July 2020
.
.
.
.
.
Movement in scheme (deficit)/surplus:
.
.
At 1st August 2019
.
.
Current service cost
.
.
Past service cost
.
Contributions
.
.
Net finance income included in finance income
.
Actuarial remeasurement of pension scheme liability
.
Effect of asset ceiling adjustment
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 31st July 2020
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
2019
£000
41,541
741
–
563
38
(1,187)
–)
(1,341)
40,082
980
91
555
43
(1,372)
(60)
1,222)
40,355
41,541
2,899
(629)
–)
563
52
4,205
(606)
(251)
555
114
(3,961) (4,589)
3,471)
–)
(1,076)
2,899
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Analysis of the actuarial loss included in the statement of comprehensive income:
Return on scheme assets excluding amounts shown in interest income
Changes in assumptions underlying present value of scheme liabilities
Effect of asset ceiling adjustment
.
.
.
.
.
.
.
.
.
.
.
(1,341)
1,222)
(2,620) (5,811)
3,471)
–)
At 31st July 2020
.
.
.
.
.
.
.
.
.
(3,961)
(1,118)
The asset ceiling adjustment incorporated in the accounts for the year to 31st July 2018 was to reflect the difference
between the projected value of future contributions compared with the pure surplus of the scheme, as under IAS 19
(amended): Employee Benefits the maximum surplus that can be recognised is the value of future contributions.
This adjustment was reversed in the accounts for the year to 31st July 2019 net of £91,000 relating to interest on
the adjustment.
History of experience gains and losses:
Return on scheme assets
Amount (£000)
.
Percentage of market value of scheme assets
Changes in assumptions underlying present value of
scheme liabilities
.
.
.
.
.
.
.
.
Amount (£000)
.
Percentage of market value of scheme liabilities .
Total amounts included in Consolidated Statement of
Comprehensive Income
Amount (£000)
.
Percentage of market value of scheme liabilities .
.
.
.
.
.
2020
2019
2018
2017
2016
(1,341)
3.3%
1,222 2,219)
5.5%
2.9%
2,833
7.5%
1,694
4.9%
(2,650)
6.4%
(5,811) 1,272)
3.9%
15.0%
473 (3,950)
1.4% 11.4%
(3,961)
9.6%
(1,118)
2.9%
111
3,306 (2,256)
0.3% 9.7% 6.5%
.
.
.
.
.
.
76
77
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
30.
RETIREMENT BENEFIT OBLIGATIONS (continued)
DEFINED CONTRIBUTION SCHEMES
In the year to 31st July 2003 the Group commenced operation of a defined contribution Group Personal Pension
Plan for eligible employees. The plan is externally administered and managed professionally by AEGON UK. The
net contribution to the plan for the year was £314,000 (2019, £246,000) and are expensed through the Income
Statement as incurred.
STAKEHOLDER SCHEMES
The Group has stakeholder pension arrangements for those employees not eligible for membership of either the
Defined Benefit or Defined Contribution schemes. The Group makes contributions to these schemes and has no
liability beyond these contributions. The contributions to these schemes in the year amounted to £90,000 (2019,
£78,000) and are expensed through the Income Statement as incurred.
MULTI EMPLOYER SCHEME
The Group was also a member of the multi-employer pension scheme, Plumbing & Mechanical Services (UK)
Industry Pension Scheme which closed to future benefit buildup effective 30th June 2019. The Group makes
contributions to this scheme which in the year amounted to £13,000 (2019, £14,000) and are expensed through the
Income Statement as incurred.
No provision has been made for amounts payable by the Group in respect of Section 75 pension liabilities relating
to the Group’s participation in this scheme given that, as at the date of these financial statements, any potential
liability has not yet been assessed.
31.
CONTINGENT LIABILITIES
The Company and certain of its Subsidiaries have, in the normal course of business, entered into
counter-indemnities in respect of performance bonds relating to their contracts. As at 31st July 2020 these
amounted to £nil.
32. OPERATING LEASE ARRANGEMENTS
GROUP – AS LESSEE
Future minimum lease payments payable under non-cancellable operating leases:
Within one year .
.
In two – five years exclusively .
.
After five years .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2020
£000
129
250
2019
£000
117
317
172 1,307
551
1,741
GROUP – AS LESSOR
Gross property rental income earned in the year amounted to £6,374,000 (2019, £6,679,000). At the Balance Sheet
date, the Group had contracted with its tenants for the following future minimum lease payments:
Within one year .
.
In two – five years exclusively .
.
After five years .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
6,727
16,516
9,761
6,201
15,833
10,826
33,004
32,860
.
.
.
.
.
.
.
.
.
77
76
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
33.
RELATED PARTY TRANSACTIONS
(a) SUBSIDIARIES
Transactions between the Company and its Subsidiaries, which are related parties of the Company, have been
eliminated on consolidation. Details of transactions between the Company and Subsidiaries are as follows:
SUBSIDIARY
2020
£000
2019
£000
Sale of goods
and services
2020
£000
2019
£000
Purchase of goods
and services
McGowan and Company (Contractors) Limited
Cramond Real Estate Company Limited
Thomas Menzies (Builders) Limited
.
Concrete Products (Kirkcaldy) Limited
.
.
C. & W. Assets Limited .
.
Smart Serviced Offices Limited
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
125
–
146
13
3,413
120
126
–
125
66
1,188
126
457
–
3
1
–
–
488
–
5
14
–
–
During the year the Company received a dividend of £5,000,000 from C. & W. Assets Limited (2019, £nil).
SUBSIDIARY
Amounts owed
by Subsidiaries
Amounts owed
to Subsidiaries
McGowan and Company (Contractors) Limited
Cramond Real Estate Company Limited
Thomas Menzies (Builders) Limited
.
Concrete Products (Kirkcaldy) Limited
.
C. & W. Assets Limited .
.
.
Smart Serviced Offices Limited
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
–
–
–
–
49
–
62
76
3,173 1,174
770
861
782
–
–
–
–
–
–
–
– –
–
–
During the year the Company advanced a further £210,000 to its subsidiary Smart Serviced Offices Limited and as
at 31st July 2020 the total due from the subsidiary was £860,000. As at 31st July 2020 the Company has provided
in full against this debt. No other provision for bad or doubtful debts have been made against any other amounts
due from Subsidiary companies.
The Company has also incorporated a provision against the net liabilities of Concrete Products (Kirkcaldy) Limited
amounting to £455,000 due to the fact that the Company is providing financial support to this subsidiary to meet all
of its liabilities as they fall due for a period of twelve months from the date of approval of its financial statements.
(b) JOINT VENTURE COMPANIES
Transactions between the Group and its Joint Venture Companies were the sale of materials and services of £nil
(2019, £1,155,000), receipt of dividends of £nil (2019, £59,000).
During the year the Group was repaid £nil (2019, £nil) of outstanding loans to Joint Venture Companies and
advanced £nil (2019, £250,000) to Joint Venture Companies.
As at 31st July 2020 loans outstanding from Joint Venture Companies amounted to £426,000 (2019, £426,000).
The amounts outstanding are unsecured and will be settled for cash. No expense has been recognised in the year
for bad or doubtful debts in respect of the amounts owed by Joint Venture Companies.
78
79
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st JULY 2020
33.
RELATED PARTY TRANSACTIONS (continued)
(c) DIRECTORS’ INTEREST IN CONTRACTS
David W Smart and John R Smart, throughout the year had material beneficial interests in Plean Precast Limited,
Sterling Precast Limited and The Roofing and Building Supply Co. Limited, which have interests in continuing
contracts for the purchase of materials and services from and for the sale of materials and services to the Group.
During the year to 31st July 2020 the Group purchased materials amounting to £51,000 (2019, £157,000) from
these companies and sold materials and services amounting to £51,000 (2019, £60,000) to these companies.
All transactions were at normal commercial rates.
As at 31st July 2020 the Group owed these companies £3,000 (2019, £3,000) and was owed £nil (2019, £35,000).
(d) DIRECTORS’ REMUNERATION
The remuneration of the Directors, who are the only key management of the Company, is set out in note 5 to the
Accounts with further information contained in the audited part of the Directors’ Remuneration Report.
(e) DIRECTORS’ DIVIDENDS
During the year the Directors received dividends from the Company as follows:
.
David W Smart
John R Smart
.
Alasdair H Ross .
Patricia Sweeney .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
(f) DIRECTORS’ TRANSACTIONS
2020
£000
117
117
3
2
The following Directors received goods and services from Group Companies in the year amounting to:
.
David W Smart
John R Smart
.
Alasdair H Ross .
Patricia Sweeney .
1
84
–
–
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2019
£000
117
117
3
2
7
6
–
–
All transactions were at normal commercial rates.
(g) PENSION SCHEMES
Disclosures in relation to the pension schemes are included in note 30 to the Accounts.
During the year the Company paid fees and expenses on behalf of the defined benefit pension scheme amounting
to £171,000 (2019, £225,000).
78
79
80
81
80
81
Printed by Multiprint (Scotland) Limited, Kirkcaldy
82