J. SMART & CO. (CONTRACTORS) PLC
ANNUAL REPORT
AND
STATEMENT OF ACCOUNTS
TO
31s t JULY 2022
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
northrigg 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
bDo llP,
chartereD accountantS,
city Point,
65 haymarKet terrace,
eDinburgh,
eh12 5hD
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 19th January 2023 at 12 noon, for the following purposes:
1. To receive and consider the Statement of Accounts for the year ended 31st July 2022 and the Report of the Directors
and the Independent Auditor’s Report.
2. To approve the Directors’ Remuneration Report for the financial year ended 31st July 2022 as set out on pages 29 to
34 in the Annual Report.
3. To declare a Final Dividend of 2.27p per share.
4. To re-elect John R Smart as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
5. To re-elect Alasdair H Ross as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
6. To re-elect Patricia Sweeney as a Director, who retires in accordance with provision 18 of the UK Corporate Governance
Code.
7. To re-appoint BDO LLP as the Company’s auditor.
8. To authorise the Directors to determine the remuneration of the Auditor.
9. 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.
10. To adopt, via a special resolution, the new Articles of Association of the Company.
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.
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
28 Cramond Road South,
Edinburgh
EH4 6AB
17th November 2022
2
3
J. Smart & Co. (Contractors) PLC
CHAIRMAN’S REVIEW
ACCOUNTS
Headline Group profit for the year before tax on continuing and discontinued operations, including an unrealised
surplus in revalued property and a deficit in revalued financial assets, was £8,192,000, compared with £14,784,000 last
financial year.
As in previous years, our view is that disregarding the movement in the revaluation of the commercial property
portfolio and adjusting for the revaluation movement on financial assets provides a truer reflection of the Group’s
performance, which we refer to as underlying profit. The underlying profit before tax for the year was £7,840,000 and
was more than last year’s figure of £2,367,000.
The Board is recommending a Final Dividend of 2.27p, making a total of 3.23p, which compares with 3.22p for the
previous year. The Final Dividend will cost the company no more than £926,000.
TRADING ACTIVITIES
Group construction activities, including private residential sales on continuing operations, decreased by 22%.
Headline Group profit on continuing operations decreased substantially this financial year, which was mainly due to
the exceptional increase in the value of the commercial property portfolio in the previous financial year to 31st July
2021. Underlying profit before tax on continuing operations increased substantially this year, mainly due to the profit
on the sale of the industrial estates: Bilston Glen Industrial Estate, Loanhead, Inchwood Park, Bathgate and West
Edinburgh Business Park, Edinburgh.
Trading activities continued to be affected by supply chain issues and the seemingly unstoppable rise in the price of
construction materials. These issues, coupled with the continued prolonged process in obtaining not only statutory
approvals, but also simple utility approvals and associated infrastructure, has meant that all our construction sites have
experienced delays and thereby longer programmes. This has resulted in overall costs being greater than original
budgets.
All of the above has caused an increase in aborted site acquisitions and a lack of tender work being acquired in the
Housing Association sector. It has again given rise to an erosion of profits of recently completed and soon to be
completed projects.
The private housing development at Winchburgh, Canal Quarter, has experienced delays in progress on site for the
reasons noted above, albeit reservations remain encouraging. The first sale has recently concluded at this development,
but after the end of the financial year. The majority of the completions will occur prior to the end of the financial year
to 31st July 2023.
The residential development at Clovenstone Gardens did not start prior to the end of the financial year due to delays
in obtaining statutory approvals. Construction has now started, but the first completions will not take place until the
middle of 2024.
Progress in our commercial property portfolio continues to be positive to date, albeit with a note of caution. The sale
of the three industrial estates, as mentioned above and reported in the Interim results, completed in January 2022 with
a significant profit achieved. It is worth noting that if the same sale took place in the current climate, then the price
achieved would have been less. This is reflected in the valuation of the commercial property portfolio being relatively
similar to last year indicating a plateau in yields.
In both our office and industrial properties we have seen a general churn of tenants leaving and new tenants leasing
space. There has been no rental growth as in recent years as rents, like yields, have remained static.
As reported in the Interim results, construction completed at the second phase of Gartcosh Industrial Park, developed
through the joint venture company, Gartcosh Estates LLP. Whilst interest in the two medium sized units remains
promising, we had hoped that a letting would have been achieved by now.
4
5
J. Smart & Co. (Contractors) PLC
CHAIRMAN’S REVIEW (continued)
TRADING ACTIVITIES (continued)
As predicted the small commercial development at Winchburgh was completed after the end of the financial year. There
is good interest in the speculative retail units, although the increased programme, due to delays in utility infrastructure
delivery, will impact on profit margins.
The second phase at Belgrave Point, Bellshill, a large speculative single user industrial unit, started just after the end
of the financial year. The progress in construction is satisfactory to date, but it is too early to gauge demand from any
prospective tenants.
FUTURE PROSPECTS
We have substantially more work in hand in our own private housing at this time than we did last year. We do not have
any real prospects of external contracts at present.
We currently have several planning applications stuck in the Scottish planning system totalling over 500 residential
units and over 60,000 sq ft of commercial space. Regrettably we may have to utilise the appeal process in order to
hopefully obtain planning consent on more than one of these applications.
The continuing increases in construction costs, interest rates and inflation and the cost of living crisis all contribute to
a high degree of uncertainty as to when any of these sites will commence. As mentioned above, there will be private
housing sales this year, but what impact the economic problems will have on the level of sales is uncertain.
Due to the above issues, whilst we expect lettings to continue in our commercial property portfolio, it is already evident
that rents and yields have already started to plateau and property values in our sectors may drop.
At this stage it is evident that the headline profit will drop for the year to 31st July 2023. Indeed, if commercial
property values fall, we may make a headline loss. Profits will continue to be eroded by the lack of external contracting
work, the lack of recovery of overhead costs and the increase in material costs.
17th November 2022
DaviD W Smart
Chairman
4
5
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS
31st July 2022
The Directors present their Annual Report and Statement of Accounts of the Group for the year ended 31st July 2022.
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). A copy of
the Code can by reviewed on the Financial Reporting Council’s website at www.frc.org.uk. The information required by
the Code and also the Disclosure and Transparency Rules and the Listing Rules can be found on pages 22 to 28.
RESULTS AND DIVIDENDS
The profit of the Group after tax for the year ended 31st July 2022 amounted to £6,621,000 (2021, £10,970,000).
During the year the Company paid on 28th January 2022 a final dividend for the year to 31st July 2021 of 2.27p per share
(2021, 2.27p) and paid on 6th June 2022 an interim dividend for the year to 31st July 2022 of 0.96p per share (2021,
0.95p).
The Directors recommend a proposed final dividend for the year of 2.27p per share, making a total for the year of 3.23p.
This final dividend is subject to approval by the shareholders at the Annual General Meeting in January 2023 and has
not been included as a liability in these financial statements. 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 23rd December 2022. Dividend warrants will be posted
on 27th January 2023.
DIRECTORS
The following were Directors of the Company during the financial year ended 31st July 2022:
−
−
−
−
David W Smart
John R Smart
Alasdair H Ross
Patricia Sweeney
Details of the Directors are given on page 21.
APPOINTMENT AND REPLACEMENT OF DIRECTORS
The Company’s current Articles of Association (the Company’s Articles) and the Articles of Association that are proposed
to be adopted at the 2022 Annual General Meeting (the Company’s New Articles) give the Directors the power to appoint
or remove any Director. Initial appointments may 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 provision 18 of the UK Corporate
Governance Code all Directors must retire and offer themselves for re-election annually at the Annual General Meeting.
This provision of the Corporate Governance Code is followed for all the Company’s Directors except for the Chairman.
The Company’s New Articles have been amended to reflect that each Director (other than the Chairman) must retire at
each 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’ interests between 31st July 2022 and 17th November 2022 are given on page 32.
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.
6
7
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st July 2022
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 2021 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.
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 2022 comprises a single class of ordinary share of 2p each.
Details of the issued share capital are shown in note 27 to the financial statements.
At the 2021 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 2022 Annual General Meeting.
During the year the Company made market purchases of 1,113,260 ordinary shares of 2p under the existing authority, for
a total consideration of £1,749,000. The shares purchased were subsequently cancelled, and represented less than 2.65%
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.
FINANCIAL INSTRUMENTS
The Group’s financial instruments consist of bank balances and cash, 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 falling interest rates on the amount we can earn on monies on deposit.
6
7
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st July 2022
FINANCIAL INSTRUMENTS (continued)
Credit risk
The Group’s credit risk is mainly mitigated due to the fact the majority of the Group’s revenue relates to private house
sales which are made on completion of a legal contract for the transfer of title and are to numerous customers. Other
construction contract sales are mainly to social housing providers and government local authorities who undertake projects
knowing funds are available to fulfil payment of contracts. With regards to rental income there is no concentration of
credit risk as exposure is spread over a number of tenants.
Liquidity risk
The Group finances its operation through equity, it has no bank borrowings and therefore has no exposure to liquidity risk.
ARTICLES OF ASSOCIATION
The Company’s Articles can only be amended by a special resolution at a General Meeting. At the forthcoming Annual
General Meeting a resolution will be proposed to adopt new Articles of the Company. The Articles have been revised to
bring them in line with current market practice for a company listed on the main market of the London Stock Exchange.
In particular the new Articles to be adopted at the Annual General Meeting provide for the appointment of Independent
Directors, should the Board choose to do this in the future.
LISTING RULES
There are no disclosures required by LR9.8.4 that apply to the Company other than as noted below relating to controlling
shareholders.
In the year, a Shareholder Relationship Agreement as required by LR6.5.4R between the Company and the controlling
shareholders, David W Smart and John R Smart was prepared and duly signed by all parties. The Company can confirm
that the independence provisions of LR6.1.4D and procurement obligations have been complied with throughout the year.
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 UK or EU Political Parties or incur UK or
EU Political Expenditure and accordingly neither the Company nor its Subsidiaries made donations or incurred such
expenditure in the year.
8
9
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st July 2022
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.
Carbon emissions and energy used by the Group:
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
.
Energy used:
Electricity
Natural Gas
Gas Oil
Diesel
Unleaded Petrol
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
Tonnes of CO2e
2021
Tonnes of CO2e
1,184
98
1,282
8.72
172.54
kWh
508,761
2,413,741
74,077
2,225,339
26,874
804
63
867
5.25
83.31
kWh
269,765
552,900
89,683
1,886,012
34,188
Overall the total greenhouse gas emissions of the Group have increased this year mainly due to the increase in volume of
construction work in the year and due to the increased occupancy of our commercial investment properties by tenants post
the relaxing of the coronavirus restrictions on working from home.
The decrease in the Group’s reported revenue for the year to 31st July 2022 mainly due to volume of private house sales in
the year, reduced level of contracts with third parties and level of work undertaken on our own private house developments
has resulted in the increase in the intensity measure of emissions reported per £million of revenues. Similarly, the
reduction in the number of full time equivalent employees in the year has increased that intensity measure.
Our Scope 1 emissions have increased by 22% and our Scope 2 emissions on the location basis have increased by 57%
and on market basis have increased by 11%. The main factors behind both emission basis is mainly due to the increased
occupancy in our commercial investment properties. The increase in the market basis is less pronounced as the majority
of our electricity supplies, being 81% of usage is provided by a supplier on a 100% renewable energy tariff.
The Group continues to apply the relevant building regulations for new build housing and industrial properties to ensure
compliance with the current emission regulations and within its investment property portfolio undertaking measures to
reduce carbon emissions including replacing lighting with energy efficient LED and PIR lights, installing electric car
charging points and providing facilities for persons wishing to cycle to work at our commercial properties.
We have reported on all the emission sources required under the Companies Act 2006 (Strategic Report and Directors’
Report) Regulations 2013 and Streamlined Energy and Carbon Reporting (SECR) Regulations. 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.
We have use the GHG Protocol Corporate Accounting and Reporting Standard (revised edition) data gathered to fulfil
our requirement under these Regulations and emission factors from UK Government’s GHG Conversion Factors for
Company Reporting 2021 and 2022. Emissions are calculated on the location and contract based methodologies, using
fuel mixes reported from 2021/22.
8
9
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st July 2022
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 into 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 on
pages 12 to 20.
The Directors having assessed the business risks of the Company and Group as detailed in the Strategic Report on pages
16 to 18 confirm that they have a reasonable expectation that the Company and Group has 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. The Directors therefore consider the adoption
of the going concern basis as appropriate for the preparation of the Annual Report and Statement of Accounts.
The Directors have made this confirmation after reviewing the expected cash position of the Group under various
scenarios taking into account future trading activities around construction projects in hand and anticipated projects, land
acquisitions, rental income, investment property acquisitions and disposals and other capital expenditure. The Directors
prepare a number of cash flows to predict the cash position of the Group under these various scenarios. The aim of these
various cash flows is to ensure at all times regardless of the scenario the Group remains cash positive thus ensuring the
Group does not have to rely on external funding. The Group ensures that all companies within the Group are financially
supported by each other and where necessary dividends from cash and reserve positive subsidiaries are paid to the Parent
Company to allow that company to provide financial support to all subsidiary companies.
Although the coronavirus continues to impact trading activities of the Company and Group it is to a lesser extent than
previous years. All of our construction sites remained opened in the year with the required safe working protocols in
place. However, supply lead times and the increased cost of construction materials resulting from the current economic
climate within the United Kingdom with the cost of living crisis, interest and inflation rates rising have resulted in longer
project programmes for current projects and the postponement of commencement of new projects and reconsidering the
nature of construction contracts to be undertaken. Although these issues have an impact of the finances of the Company
and Group the Directors consider that as they can determine the work programme to be undertaken then they are well
placed to manage the financial risks in Company and Group are currently experiencing.
Our investment property portfolio however, remains resilient in both the industrial and commercial sectors despite the
current economic climate. Rental income, after accounting for the loss of rents following the sale of the properties in the
year, have remained consistent with no significant loss of income due to reduced occupancy or default in tenants paying
rents and the Directors do not believe that this situation will significantly change due to the types of investment properties
held.
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 forseeable future.
POST BALANCE SHEET EVENTS
There have been no events occuring after the Statement of Financial Position date that the Directors consider should be
brought to the attention of the shareholders.
10
11
J. Smart & Co. (Contractors) PLC
REPORT OF THE DIRECTORS (continued)
31st July 2022
AUDITOR
The Company’s auditor, BDO LLP, has expressed willingness to continue in office. Resolutions to re-appoint them as
the Company’s auditor and to authorise the Directors to determine their remuneration will be proposed at the Company’s
forthcoming Annual General Meeting.
CAUTIONARY STATEMENT
The Chairman’s Review on pages 4 and 5 and the Strategic Report on pages 12 to 20 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.
17th November 2022
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
10
11
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT
31st July 2022
The Directors present their Strategic Report of the Group for the year ended 31st July 2022.
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 Scottish Stock Exchange in 1965 and was admitted to the
London Stock Exchange on 25th March 1973.
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 with which we are most familiar. Our
portfolio currently extends to almost 762,000 square feet.
The Group has six 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. During the year the joint venture
company Northrigg Limited, bought back the share owned by William Sanderson, the other party to the joint venture on 21st
February 2022 at which point Northrigg Limited became a wholly owned subsidiary of J. Smart & Co. (Contractors) PLC.
The Group also has an interest in a Joint Venture Company which was established for the purpose 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 a 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 with 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 most 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.
12
13
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
PERFORMANCE REVIEW
Construction activities
Continuing Operations
Revenue
Operating loss
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
7,430)
(2,487)
2021)
£000)
10,407)
(2,305)
Turnover in the year has significantly decreased again this year and this is due to the fact that in the current year there was
only one private housing development at The Courtyard, Winchburgh that had sales. This development had 4 detached
houses all of which were sold in the year. The only other private housing development currently underway is at Canal
View, Winchburgh. This is an ongoing development and in there were no concluded sales in the year. Sales at this
development are expected in the year to 31st July 2023.
There were no social housing projects in the year.
We completed the work in the year for our Joint Venture, Gartcosh Estates LLP at phase 2 of their development consisting
of two industrial units. In one of the completed units we also undertook the work to fit out the unit with office and welfare
facilities. To date neither of these units have been let.
The turnover of our civil engineering subsidiary decreased slightly in the year and with tighten margins resulted also in a
slight decrease in the overall profit earned by the subsidiary.
Our construction sites remained open for the entire year throughout the Group, although coronavirus still has an impact
both operationally and financially on the running of our sites. We continued to follow the legislation and guidance issued
by the Scottish Government in relation to coronavirus safe working conditions for all our staff whether they are site or
office based. We did not take advantage of the UK Government’s Furlough scheme in the year.
Brexit and the impact of increasing inflation rates, impacting the country as a whole, have also had a financial impact on
the results for the year via supply chain issues and significant increase in the cost of construction materials and services
required by the Group. These increased costs have been borne by the Group resulting in the margins on construction work
continuing to be tight, although not to the same level as the previous year due to the level and nature of work undertaken
in the year.
The Directors continue to fully appraise contracts, at various stages, prior to acceptance to ascertain the likely outcome
of the contract. These appraisals are also conducted prior to land bank acquisitions. The contract reporting functions
between the finance and surveyor teams relating to the recording of costs have been revised and fully implemented this
year and provide the surveyors with increased detail and analysis of costs. The surveyors along with the Directors can
then appraise contract performance on a timely basis to analyse areas of contracts where losses are being incurred with
the aim to rectify were possible.
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. The increased energy costs which will impact on the Group this year
are been monitored and the Group is entering into supply contracts with the most favourable rates and contract durations
it is able to obtain.
12
13
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
PERFORMANCE REVIEW (continued)
Investment activities
Income from investment properties
.
.
Profit on sale of investment properties
Net surplus on valuation of investment properties
.
Operating profit from investment properties
.
.
Income from financial assets
Profit on sale of financial assets
Net (deficit)/surplus on valuation of financial assets
.
.
.
.
.
.
Share of profits in Joint Ventures
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
6,983)
6,055)
473)
10,309)
2021)
£000)
7,411)
37)
12,105)
16,578)
63)
17)
(121)
36)
1)
312)
254)
264)
.
.
.
.
.
.
.
.
Rental income from the Group’s investment property portfolio decreased in the year by 6% (2021, increased by 4%) mainly
due to reduction in rent following the sale of three of our industrial estates in the year. For our remaining industrial and
commercial properties we have experienced increased occupancy but there has been no rental growth as rents have remained
static. Recoverability of rental income continues to remain high despite the continuing impact of coronavirus and generally
the increase in costs due to inflation.
During the year construction of our office and retail development at Winchburgh continued and was completed and handed
over to our investment property company just after the conclusion of our year end. We have a tenant in place for the office
however, we have still to lease any of the retail units, although we have received a number of enquires for the units. We
commenced work on phase 2 at our industrial site at Bellshill for the construction of one 53,735 square foot unit.
Service charges and insurance receivable income has increased by 4% (2021, decreased by 5%) due mainly to the increased
occupancy of our commercial properties. Service charges are dependent on costs incurred in the year that can be recovered
and varies from year to year.
As noted above the Group sold three of its industrial estates for £24,032,000 which generated a profit on sale of £6,055,000.
The Group has recorded another surplus on the revaluation of investment property portfolio, however this is significantly
down on the level recorded in the previous year due to the sale of three of our industrial estates and the fact that in the previous
financial year the yields for our prime industrial stock rose to unprecedented levels.
Income from our financial assets has risen in the year due to the fact that companies are recommencing the payment of
dividends after putting these on hold due to the impact of coronavirus. There were a number of acquisitions is the year to
our portfolio and disposals which generated a profit of £17,000. The impact of world and domestic events on the financial
markets has resulted in a deficit of £121,000 on the fair value of our financial assets being recorded this year.
The share of the results in our Joint Ventures is a profit this year of £254,000 which is due to the effect of accounting for the
revaluation surplus relating the completed phases 1 and 2 of the development owned by Gartcosh Estates LLP. During the
year the Joint Venture company, Northrigg Limited became a wholly owned subsidiary of J. Smart & Co. (Contractors) PLC
following Northrigg Limited buying back the share of the other party to the Joint Venture. The Joint Venture company, Duff
Street Limited was dissolved on 10th August 2021.
14
15
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
PERFORMANCE REVIEW (continued)
Group results and financial position
Continuing and discontinued activities
Profit before tax
Net bank position
Net assets
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
£000
8,192
20,795
124,676
.
.
.
2021
Restated
Note 35
£000
14,784
7,831
115,737
The profit before tax reported by the Group has decreased significantly mainly due to the level of the surplus on
valuation of investment properties recorded this year in comparison to the previous year. However, this impact is
mitigated by the level of profit on sale of investment properties recorded this year, being £6,055,000 as compared to
£37,000 in 2021. If the surplus on revaluation of investment properties, the profit on sale of investment properties and
the deficit on the revaluation of the Group’s financial assets are excluded the Group generated a profit for the year of
£1,785,000 compared to £2,330,000 in the previous year. The movement being the result of the increase in the loss
suffered within construction activities and the reduction in rents received from investment properties.
Our net bank position, which comprises monies held on deposit, cash and cash equivalents and the netting of our bank
overdraft has increased in the year. This is due to the proceeds received from the sale of investment properties net of
the cash outflows on current private housing and own industrial development currently in progress. Also, in the year
the Group lent money to its Joint Ventures amounting to £1,440,000 and invested a further £50,000 in them. Overall,
the Group continues to be net debt-free.
The Group’s net assets have increased overall by £8,939,000, the main impact on this being due to the revision in the
accounting for the pension scheme surplus. Further advice on the Group’s right to a surplus arising on the pension
scheme was sought in the year from a firm of lawyers who specialise in this area. Their advice was that the Group
had an unconditional right to the surplus based on the original Trust Deed and Deed of Variation and therefore the full
surplus arising on the calculation thereof under IAS 19 (amended): Employee Benefits should be accounted for in the
financial statements. This revised advice impacted on the accounts for the year to 31st July 2021 and resulted in that
year’s accounts having to be revised. Full details of this prior year adjustment can be found in note 35 to the financial
statements. The profit earned in the year as discussed above and the accounting for share buy backs and dividends paid
to shareholders in the year also impact on the net assets.
TOTAL DIVIDEND
The Directors are recommending a final dividend of 2.27p per share which taken with the interim dividend of 0.96p
already paid in the year gives a total dividend for the year of 3.23p (2021, 3.22p), being an increase of 0.3% on the
dividend rate for 2021.
14
15
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
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.
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.
to bank
Decline in home buyer confidence,
due
interest rates, and
availability of affordable mortgages
and cost of living crisis resulting in
stalling of private house sales.
• 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 make them more
attractive to buyers.
• Building a range of homes within a development thus providing choice to
Social housing sector and
the
housing market in general is highly
competitive with tight margins.
buyers.
• Programming commencement of new build housing projects to market
conditions.
• Providing sales incentives.
• Considering the letting of built 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, and 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.
16
17
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
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 most familiar.
• Continually maintain and refurbish existing properties to retain existing
tenants and attract new tenants and improvements to our properties for
improved economic and climate efficiencies.
• 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 most 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’s 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.
Continuing impact of coronavirus on
the Group’s operational and financial
performance.
• Continue to follow 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.
Failure to evolve business practices
and operations in response to climate
change.
• Continue to monitor all requirements relating to the construction industry
in relation to improvements in buildings to ensure they comply with current
and emerging requirements.
• Review of designs for new buildings to ensure they are as energy efficient
as possible.
• Procurement of building materials from sustainable sources.
• Investment in energy saving measures within our investment property
portfolio.
17
16
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
PRINCIPAL RISKS AND UNCERTAINTIES (continued)
Emerging risk
The Group faces a number of emerging risks which could have a significant impact on the Group’s performance and future
prospects. These risks are discussed by the Directors and appropriate actions taken to mitigate these risks as soon as they
are considered to be a principal risk of the Group.
VIABILITY STATEMENT
The Directors have assessed the viability of the Group over a three year period to July 2025, 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 together
with current commitments and then assumptions on future developments and investment property acquisitions and
disposals. The continuing impact of coronavirus on future operational and financial commitments is also assessed.
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
remains 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 2025
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 2022 are set out in the
Report of the Directors on page 9.
TASK FORCE ON CLIMATE RELATED FINANCIAL DISCLOSURES
The Board at J. Smart & Co. (Contractors) PLC recognises the scale of the climate emergency and its potential impact on
the construction and commercial and residential real estate sectors. It also appreciates that immediate action is required
and is seeking to collaborate with clients, suppliers and the people who occupy and use our commercial real estate
portfolio to realise this vision. This is why the Board is committed to reducing the impact of the Company’s operations on
the planet. As part of this pathway, we will be working towards decarbonising our operations and our property portfolio
through various mechanisms. These will include partnerships with clients and our supply chain to mitigate wherever
possible our impact on the planet. In delivering these ambitious plans, we believe we will create value in our business as
demand increases from occupiers and clients who gravitate to more sustainable products and places.
This year we are required to report in line with the Task Force on Climate-Related Financial Disclosures (TCFD) reporting
requirements for UK listed companies. We are currently developing and instigating our strategy and are in the process of
setting and agreeing goals, targets and metrics for addressing climate change. As this is an ongoing process, we are aware
that there are numerous targets, procedures, risks and opportunities that are yet to be identified.
The Board recognises that it has not fully complied with the Listing Rule requirements as per LR 9.8.6(R)(8) for the
disclosures for TCFD. In particular the Board recognises that it has not included disclosures for the actual and potential
impacts of climate related risks and opportunities on the Group’s business model, strategy and financial planning. Nor
have we identified and assessed climate-related risks and identified the metrics and targets to manage these risks. We have
not fully complied the disclosures this year because the Sustainability Committee established to oversee the identification,
assessment and management of our response to climate-related risks and opportunities was only established in the year
and has not completed its work in these areas and therefore is not yet in a position to submit its recommendations to the
18
19
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
TASK FORCE ON CLIMATE RELATED FINANCIAL DISCLOSURES (continued)
Board or fully comply with the disclosures for TCFD. We are appointing an external Consultant to assist us with our
strategy and reporting requirements going forward.
The following sections address how we propose to incorporate climate change into our corporate governance processes, its
potential impact on our strategy and financial planning, its treatment in our risk management procedures and the relevant
climate related risks and opportunities for our business. The following sections and subsection headings correspond with
the sections of the TCFD framework.
Governance
The Board is taking climate related risks and opportunities into consideration when making business decisions.
The Board Director responsible for climate-related issues is David Smart and the Senior Manager who leads the delivery
of the sustainability strategy is Jane Oliver.
This year saw the inauguration of our Sustainability Committee which is formed of representatives from across the
business including the Joint Managing Directors, members of the Real Estate, Construction, HR, Design and Engineering
Teams. Meeting quarterly, this Committee is responsible for identifying, assessing and managing our response to climate-
related risks and opportunities. The Committee will report to the Board bi-annually with its recommendations.
Strategy
We are currently appointing Consultants to assist us in developing our Climate Strategy. This will include identifying the
climate related risks and opportunities that will affect the business over the short, medium and long term. In undertaking
this process we have identified a number of climate-related issues which will impact the organisation’s businesses,
strategy and financial planning. These include products and services, supply chain and operations. We will also consider
the impact on financial planning relating to operating costs and revenue, capital expenditure and capital allocation,
acquisitions and disposals and access to capital.
We will then assess the impact of these risks and opportunities and how they affect our businesses, strategies and financial
planning. Examination of the resilience of the proposed Climate Strategy will be undertaken at this point. This exercise
should be completed by mid-2023.
The recommendations of our Consultants will be reported to the Sustainability Committee which will then report to the
Board. Thereafter, the Board will agree the scope of and programme for the implementation of the strategy.
Risk Management
The Sustainability Committee and ultimately the Board is responsible for identifying, reporting, managing and mitigating
(where possible and practical) climate-related risks. Due to the size of the Company, there is no Risk Committee as these
responsibilities lie with the Board.
When we have received the reports and recommendations of our specialist Consultants, we shall then develop and
programme action plans based on the level and type of risk presented for both transitional and physical short, medium
and long term risks and opportunities. These will include consideration of existing regulatory requirements relating to
climate change.
Climate risks will be included within the Risk Register and the Board will consider these alongside other risks affecting
the business.
18
19
J. Smart & Co. (Contractors) PLC
STRATEGIC REPORT (continued)
31st July 2022
TASK FORCE ON CLIMATE RELATED FINANCIAL DISCLOSURES (continued)
Metrics & Targets
Once the Sustainability Committee has the feedback from the Consultants, it, together with the Board will decide how
to measure the impact of the business on climate change. We also look forward to compiling data sets year-on-year to
improve our understanding of where the risks lie within the business and to set targets for mitigating their impact. We
have, as part of the existing reporting process, been compiling and reporting on the Group’s greenhouse gas emissions and
this data reporting will be expanded and will form part of our impact on climate change reporting going forward.
The Board appreciates that action is required and as part of the Company’s commitment to reduce the impact its operations
have on the environment, we have already introduced the following measures:
•
Purchase of Eco Site cabins which benefit from a B energy rating.
• Wind and solar powered CCTV security cameras installed on sites.
• Hybrid company vehicles have been ordered.
• New waste recycling regimes introduced on sites and at Head Office.
• Electric vehicle car chargers installed at industrial estates and office building.
•
•
PIR and LED lighting introduced throughout the common areas of all office buildings in the property portfolio.
PV panels installed to residential and commercial properties.
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
131
Female
1
1
16
17th November 2022
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
20
21
J. Smart & Co. (Contractors) PLC
DIRECTORS
David W Smart, Chairman and Joint Managing Director Aged 49
Joined the Company in 1998
Appointed Director in 2010
Appointed Chairman and Joint Managing Director in 2017
John R Smart, Joint Managing Director Aged 52
Joined the Company in 2002
Appointed Director in 2013
Appointed Joint Managing Director in 2017
Alasdair H Ross Aged 60
Joined the Company in 1989
Appointed Director in 2012
Patricia Sweeney Aged 53
Joined the Company in 2011
Appointed Director in 2017
20
21
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE
31st July 2022
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 and the re-election of executive Directors. 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 or shareholders. 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.
22
23
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
BOARD LEADERSHIP AND COMPANY PURPOSE (continued)
S172 COMPANIES ACT 2006
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.
In the course of this financial year the principal decisions made by the Board were around the sale of three industrial
estates from the Group’s investment portfolio. The aim of the sale was to inject cash funds into the Group to enable the
Group to fund ongoing construction projects and allow the Board to consider the commencement of new construction
projects and land acquisitions for future development. The decisions were taken after due consideration of market
conditions at the time and the potential financial outcome of the transaction. The Board believes that by proceeding with
the sale of the investment properties they have secured the financial position of the Group which provides security to the
Group’s employees of future employment and provision of work to our suppliers and subcontractors. The profit earned
on the sale of the properties has been reflected in the profit earned by the Group which improves the investment held by
our shareholders in the Company.
During the year the Company established a Sustainability Committee comprising of some executive Board members and
senior members of staff from various departments within the Group. The aim of this Committee is to ensure that the
Company and Group review the impact of climate change on all aspects of the Group’s operations and take appropriate
actions to ensure that the impact of climate change is minimised as much as possible.
The welfare of our staff continues to be of upmost importance. During the year health checks for all employees wishing
to utilise the service where introduced. Members of staff were also encouraged to attend mental health first aid courses
for their benefit and also to provide support to other staff members.
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. Although for the 2021 Annual General Meeting due to coronavirus restrictions
shareholders could not physically attend the meeting they were able to submit questions to the Board via a dedicated
email address prior to the meeting for consideration during the meeting. Only one question was submitted regarding
future investment plans in industrial buildings. A reply was sent to the shareholder post the Annual General Meeting and
no further comment was received..
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 2022 and 17th November 2022, 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 2022
Octet Investments Limited
.
Estate of A J Whitehead
Number
1,872,400
2,311,495
%
4.58
5.66
.
.
.
.
.
.
.
.
.
.
.
.
As at 17th November 2022
Octet Investments Limited
.
Estate of A J Whitehead
.
.
.
.
.
.
.
.
.
.
.
.
1,872,400
2,311,495
4.59
5.67
22
23
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
BOARD LEADERSHIP AND COMPANY PURPOSE (continued)
S172 COMPANIES ACT 2006 (continued)
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.
Coronavirus continues to impact the Group again this year, all of our sites are opened with the appropriate Scottish
Government guidance in place for safe working conditions relating to social distancing and provision of personal
protection equipment. Office based staff in the main are now working in the office, this move helped to re-establish
working relationships and communication between departments and helps with the general efficiency of work flow.
During the year health checks for all employees wishing to utilise the service where introduced and will take place
on an annual basis. Through our private medical insurance provider a Health & Wellbeing app was made available to
employees and regular updates are issued to all employees on Wellbeing topics.
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.
We have continued to support our suppliers and subcontractors by continuing to make payments to them based on standard
industry terms and we have adopted BACS payment methods thus ensuring suppliers receive their payments directly into
their bank on the due date for payment.
Supplies of some materials have proven difficult to obtain and costs thereof have also increased, however, were possible
we have continued to places orders with those suppliers we would normal used.
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.
With regards to rental payments from tenants we have continued to allow tenants who are having cash flow issues
resulting from the coronavirus pandemic to make monthly payments as opposed to the normal quarterly payments in
advance. A number of our tenants have and continue to make use of this arrangement.
In our multi let offices where our tenants are now coming back to work in the offices we continue to ensure in the common
areas relevant coronavirus protocols for safety are still in place.
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.
24
25
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
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 3 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 pages 35 and 36.
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. Although the Group
does not have a specific policy on diversity, due regard is taken of the benefits of all types of diversity onto the Board
when nominations are proposed and also takes into account the skills, experience and professional background of
nominees.
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, offer themselves annually for 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.
24
25
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
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 principal and emerging risks 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 and emerging 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 only
–
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 the Group remains net debt free.
The Board has identified that the interest in its Joint Venture company is material investment. Both parties to the joint
venture have equal interest in the joint venture and jointly manage it with the regular board meeting being held attended
by both joint venture parties to discuss construction progress and financial position. All decisions are taken relating to
the joint venture between both parties. J. Smart & Co. (Contractors) PLC deals with the day to day administration and
accounting function of the joint venture.
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 consider the adoption of the going concern basis as appropriate for the preparation of these financial statements.
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 Statement of Financial Position date. The Directors
statement on this review can be found in the Strategic Report.
26
27
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
AUDIT, RISK AND INTERNAL CONTROL (continued)
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 2022 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 especially around capitalisation yields and future rental streams. Details of impact on the value of the
investment property portfolio incorporated into the financial statements is given in note 15. The Directors appoint
external valuers to value 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, contract performance and stage of completion of contracts are considered and loss
provisions determined and recognised where necessary. Both costs and revenues may require to be revised as future
events unfold and uncertainties are resolved, including the future impact of the coronavirus pandemic on costs and
supplies, which would have a direct impact on overall performance of these contracts.
−
− Retirement Benefit Surplus – 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 surplus disclosed in the financial statements, details of the impact of changes in these
assumptions are given in note 31.
The Board discusses fully all issues relevant to the above areas and obtains where possible information and advice from
external experts for consideration by the 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. The Board is responsible for setting the remuneration of the Auditor.
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.
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.
26
27
J. Smart & Co. (Contractors) PLC
CORPORATE GOVERNANCE (continued)
31st July 2022
REMUNERATION (continued)
The remuneration policy, as approved by the shareholders at the 2021 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.
17th November 2022
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
28
29
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT
31st July 2022
ANNUAL STATEMENT
On behalf of the Board of Directors, I present the Directors’ Remuneration Report for the year ended 31st July 2022.
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 2021 Annual General Meeting and the policy was effective for three
years from that date.
The Annual Report on Remuneration will be subject to a vote at the 2022 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.
17th November 2022
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.
28
29
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st July 2022
THE POLICY REPORT (continued)
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.
30
31
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st July 2022
THE POLICY REPORT (continued)
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 2021 Directors’ Remuneration Report at the 2021 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 2022.
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 2022 and the prior year:
Salary
£000
Taxable
Benefits1
£000
David W Smart
2022
2021
.
.
John R Smart
.
2022
.
2021
Alasdair H Ross
2022
2021
.
.
.
.
.
.
.
.
Patricia Sweeney
2022
2021
.
.
.
.
90
.
.
.
.
.
.
.
.
6
.
.
.
.
.
.
.
.
96
.
.
.
.
.
.
.
.
88
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
119
116
119
116
119
116
119
116
10
10
10
10
10
10
10
10
Pension
£000
Total
£000
(29)2 100
144
182
15
14
(7)2
122
15
14
144
140
122
138
144
140
1. Taxable benefits consist of cash in lieu of company car and private medical insurance.
2. 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.
30
31
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st July 2022
ANNUAL REPORT ON REMUNERATION (continued)
DIRECTORS’ PENSION ENTITLEMENTS
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 2022
£000
47
59
Accrued pension
as at 31 July 2021
£000
44
54
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 Dec er 2020 31 July 2022
31July 2021
.
David W Smart
John R Smart
.
Alasdair H Ross .
Patricia Sweeney .
.
.
.
.
.
.
.
.
.
.
.
.
. 782,750 12,782,750
. 782,750 12,782,750
. 150,000 150,000
. 150,000 150,000
12,782,750
12,782,750
150,000
150,000
There have been no changes in any Directors’ beneficial holdings between 31st July 2022 and 17th November 2022.
32
33
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st July 2022
ANNUAL REPORT ON REMUNERATION (continued)
PERFORMANCE GRAPH
The graph below shows a comparison of the total shareholder return for the Company’s shares for each of the last ten
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 ten financial years
£
200
180
160
140
120
100
80
60
40
20
0
J Smart & Co (Contractors) PLC
FTSE EPRA / NAREIT UK Index
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
GROUP MANAGING DIRECTORS TOTAL REMUNERATION
The following table details each of the Managing Directors their single figure of remuneration over the last ten financial
years:
David W Smart
John R Smart
John M Smart
179
140
86
2022
£000
100
144
2021
£000
144
140
115
2020
£000
179
140
2019
£000
177
136
115
2018
£000
154
133
2017
£000
148
130
119
2016
£000
166
126
2015
£000
165
122
133
2014
£000
207
115
2013
£000
184
52
GROUP MANAGING DIRECTORS CHANGE IN REMUNERATION
The following table compares the change in remuneration of the Group Managing Directors 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
.
.
.
.
.
.
.
.
.
3.09 %
2 %
10.35 %
3 %
Managing Directors
% change 2021-2022
Other employees
% change 2021-2022
32
33
J. Smart & Co. (Contractors) PLC
DIRECTORS’ REMUNERATION REPORT (continued)
31st July 2022
ANNUAL REPORT ON REMUNERATION (continued)
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 2022 and 31st July 2021:
2022
£000
2021
£000
Difference in Difference as a
percentage
%
spend
£000
Remuneration of employees
Total distributions paid
(being dividends and share buy backs)
.
.
.
.
.
.
8,154
3,097
8,137 17
2,143 954)
(0.2
44.5
IMPLEMENTATION OF EXECUTIVE DIRECTOR REMUNERATION POLICY FOR 2023
After taking into consideration Group employees’ salary increases for the year to 31st July 2023, an increase of 4% of
base salary was awarded to all Directors.
David W Smart
John R Smart
Alasdair H Ross
Patricia Sweeney
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Base salary from 1st July 2022
£
123,800
123,800
123,800
123,800
.
.
.
.
.
.
.
.
.
.
.
.
Base salary from 1st July 2021
£
119,100
119,100
119,100
119,100
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 2021 ANNUAL GENERAL MEETING
The 2021 Directors’ Remuneration Report was put to the shareholders for their approval at the 2021 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
27,495,130
454
27,495,584
–
27,495,584
.
.
.
.
.
% of votes cast
100
–
100
Votes withheld are not included in the proxy figures as they are not recognised as a vote in law.
17th November 2022
34
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
35
J. Smart & Co. (Contractors) PLC
STATEMENT OF DIRECTORS’ RESPONSIBILITIES
31st July 2022
STATEMENT OF DIRECTORS’ RESPONSIBILITIES IN RESPECT OF THE ANNUAL REPORT AND STATEMENT OF ACCOUNTS
The Directors are responsible for preparing the Annual Report and Statement of Accounts in accordance with
international accounting standards in conformity with the requirements of the Companies Act 2006 and applicable law
and regulations.
Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors
are required to prepare the Group financial statements and have elected to prepare the company financial statements
in accordance with international accounting standards in conformity with the requirements of the Companies Act
2006. 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 Company and of the profit or loss for the Group and
company for that period. The Directors are also required to prepare financial statements in accordance with UK adopted
international accounting standards.
In preparing these financial statements, the Directors are required to:
−
–
–
–
–
–
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether they have been prepared in accordance with international accounting standards in conformity with
the requirements of the Companies Act 2006, subject to any material departures disclosed and explained in the
financial statements;
state whether they have been prepared in accordance with UK adopted international accounting standards,
subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company
will continue in business; and
prepare a Directors’ Report, a Strategic Report and Directors’ Remuneration Report which comply with the
requirements of the Companies Act 2006.
The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the
company’s transactions and disclose with reasonable accuracy at any time the financial position of the Company and
enable them to ensure that the financial statements comply with the Companies Act 2006.
They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the
prevention and detection of fraud and other irregularities. The Directors are responsible for ensuring that the Annual
Report and Statement of Accounts, taken as a whole, are fair, balanced, and understandable and provides the information
necessary for shareholders to assess the Group’s performance, business model and strategy.
WEBSITE PUBLICATION
The Directors are responsible for ensuring the Annual Report and Statement of Accounts are made available on a
website. Financial statements are published on the Company’s website in accordance with legislation in the United
Kingdom governing the preparation and dissemination of financial statements, which may vary from legislation in
other jurisdictions. The maintenance and integrity of the Company’s website is the responsibility of the Directors. The
Directors’ responsibility also extends to the ongoing integrity of the financial statements contained therein.
34
35
J. Smart & Co. (Contractors) PLC
STATEMENT OF DIRECTORS’ RESPONSIBILITIES (continued)
31st July 2022
DIRECTORS’ RESPONSIBILITES PURSANT TO DTR4
The Directors confirm to the best of their knowledge:
−
The financial statements have been prepared in accordance with UK adopted international accounting standards
and give a true and fair view of the assets, liabilities, financial position and profit and loss of the Group and
Company.
The Annual Report and Statement of Accounts includes a fair review of the development and performance of
the business and the financial position of the Group and Company, together with a description of the principal
risks and uncertainties that they face.
–
17th November 2022
BY ORDER OF THE BOARD OF DIRECTORS
Patricia Sweeney
Company Secretary
36
37
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT
31st July 2022
INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF J. SMART & CO. (CONTRACTORS) PLC
OPINION ON THE FINANCIAL STATEMENTS
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 2022 and of the Group’s profit for the year then ended;
the Group financial statements have been properly prepared in accordance with UK adopted international accounting
standards;
the Parent Company financial statements have been properly prepared in accordance with UK adopted international
accounting standards 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.
We have audited the financial statements of J. Smart & Co. (Contractors) PLC (the ‘Parent Company’) and its subsidiaries
(the ‘Group’) for the year ended 31st July 2022 which comprise the Consolidated Income Statement, Consolidated
Statement of Comprehensive Income, Consolidated and Company Statement of Financial Position, Consolidated and
Company Statement of Changes in Equity, Consolidated and Company Statement of Cash Flows and notes to the financial
statements, including a summary of significant accounting policies. The financial reporting framework that has been
applied in their preparation is applicable law and UK adopted international accounting standards and as regards the Parent
Company financial statements, as applied in accordance with the provisions of the Companies Act 2006.
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 believe that the audit evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion. Our audit opinion is consistent with the additional report to the Board. .
INDEPENDENCE
We were appointed by the Board on 28th January 2021 to audit the financial statements for the year ending 31st July 2021
and subsequent financial periods. The period of total uninterrupted engagement including retenders and reappointments is
two years covering the years ending 31st July 2021 and 31st July 2022. We remain independent of the Group and the Parent
Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK,
including the FRC’s Ethical Standard as applied to listed public interest entities, and we have fulfilled our other ethical
responsibilities in accordance with these requirements. The non-audit services prohibited by that standard were not provided
to the Group or the Parent Company.
36
37
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
CONCLUSIONS RELATING TO GOING CONCERN
In auditing the financial statements, we have concluded that the Directors’ use of the going concern basis of accounting
in the preparation of the financial statements is appropriate. Our evaluation of the Directors’ assessment of the Group and
the Parent Company’s ability to continue to adopt the going concern basis of accounting included:
• Evaluation of the Directors’ assessment in respect to their ability to continue as a going concern for at least twelve
months from the date of this Annual Report. This included checking the mathematical accuracy of the models used;
• Evaluation and challenge of the Directors’ key assumptions, cash flow projections and judgements made in respect to
their going concern assumption. We did this by considering the appropriateness of the assumptions and judgements
made by the Directors, based on our understanding of the business and challenging the Directors as to the accuracy
of these assumptions and judgements relative to the equivalent metrics actually achieved in the recent history of the
Group’s performance. We challenged these based on our understanding of the business in respect to construction
contracts won, ability to deliver these within agreed timeframes and the probability of the cash flows materialising.
We evaluated the Directors’ sensitivity analysis for appropriateness and performed our own sensitivity analysis based
on our own assumptions and judgements comparing results to the Directors’ outcomes;
• We performed stress tests in order to identify key areas that would cause the Group to fail and assessed the likelihood
of these. We performed these sensitivities by identifying what key indicators such as revenue, cash and profit would
need to reduce by before the Group would no longer have the ability to repay their debts as they became due.
We considered new construction contracts and private housing sales to be some of the main assumptions made by
management and duly sensitised these by assuming much reduced trading profit, noting that the Group had sufficient
cash and reserves to absorb any such reasonable downside scenarios;
• We performed ratio analysis to identify key risk areas in relation to going concern;
• We performed procedures to identify unrecorded liabilities that may exist in the Group. These procedures included
inspection of Director meeting minutes, post year end payments and invoice sampling, inspection of correspondence
with management’s legal advisors including obtaining confirmation of no material claims or litigations of which
we were not aware, as well as challenging new contracts taken out in the year in order to identify any unrecorded
liabilities or conditions not otherwise met by the Group. This included testing the Directors’ ability to forecast by
comparing previous forecasts to actual outturns and current year forecasts to post year end positions achieved and
corroborating evidence such as quoted costs, especially in relation to construction contracts in order to identify any
potentially material forecasting errors.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions
that, individually or collectively, may cast significant doubt on the Group and the Parent Company’s ability to continue as
a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
In relation to the Parent Company’s reporting on how it has applied the UK Corporate Governance Code, we have nothing
material to add or draw attention to in relation to the Directors’ statement in the financial statements about whether the
Directors considered it appropriate to adopt the going concern basis of accounting.
Our responsibilities and the responsibilities of the Directors with respect to going concern are described in the relevant
sections of this report.
38
39
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
OVERVIEW
Coverage1
100% (2021: 99%) of Group profit before tax
100% (2021: 100%) of Group revenue
94% (2021: 94%) of Group total assets
Key audit matters
Revenue recognition
Valuation of defined pension benefit scheme
Valuation of investment properties
2022
2021
✓
✓
✓
✓
✓
✓
Materiality
Group financial statements as a whole
£1,200,000 (2021: £1,000,000) based on 0.82% of total assets
AN OVERVIEW OF THE SCOPE OF OUR AUDIT
Our Group audit was scoped by obtaining an understanding of the Group and its environment, including the Group’s
system of internal control, and assessing the risks of material misstatement in the financial statements. We also addressed
the risk of management override of internal controls, including assessing whether there was evidence of bias by the
Directors that may have represented a risk of material misstatement.
The Group manages its operations from a central location in the UK and has common financial systems, processes and
controls covering all significant components.
In assessing the risk of material misstatement in the Group financial statements, and to ensure we obtained adequate
quantitative coverage of significant categories of balances in the Annual Report, we determined that two significant
components, J. Smart & Co. (Contractors) PLC and Thomas Menzies (Builders) Limited, represented the principal
business units within the Group. A full scope audit was undertaken on these components by the Group audit team.
In addition, we scoped in the significant investment property balance and revenue of C. & W. Assets Limited for full scope
audit work. We did not scope in the entire C. & W. Assets Limited subsidiary on the basis that only these two balances
form the significant risk and value areas of the subsidiary with all other balances not being significant from a Group
perspective.
The Group audit team performed analytical procedures in respect of the non-significant components and obtained further
reasoning for movements exceeding a pre-determined threshold. In addition, we performed specific tests over risk areas
such as revenue, journals and costs in respect to these insignificant components by testing a statistical sample of these
balances to corroborating evidence, focussing on the cut-off and manual journals.
38
1. These are areas which have been subject to a full scope audit by the Group engagement team
39
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
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, including 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.
KEY AUDIT MATTER
How the scope of our audit addressed the key audit matter
REVENUE
RECOGNITION
(Note 1 and 3)
The Group’s revenue is
generated from construction
activities.
These construction activities
result in revenue that is derived
from construction contracts as
well as from the sale of private
housing.
Revenue from private house
sales is recognised when
control has been transferred
to the purchaser which will
normally occur at handover/legal
completion.
Revenue from construction
contracts (disaggregated
into Social Housing, Civil
Engineering, Industrial and
General Construction in note 3)
is recognised based on different,
individual, commercial contract
terms. This includes areas of
judgement such as when to
recognise the right to revenue
arising from the value of work
performed based on valuations
and the identification and
recognition of losses in respect to
loss making contracts.
Given the nature and complexity
of revenue and its importance
to the activities of the business,
we considered there to be a
significant risk arising in respect
of the completeness, accuracy
and existence of revenue in all
revenue streams.
As a result, we consider revenue
recognition to be a key audit
matter.
We reviewed the revenue accounting policies and practices
as well as the basis of material recognition estimates for
consistency of application and whether they were in accordance
with the requirements of the applicable accounting standards.
We tested the Group’s material revenue streams individually
according to their characteristics, performing detailed testing,
as articulated in the following paragraphs below, of a sample
of contracts during the year based on pre-determined metrics
(related to contribution to revenue and profit) designed to
address higher risk contracts and areas of judgement, as well as
an additional unpredictable sample of contracts.
We engaged in detailed discussions with the relevant
commercial directors and other key individuals in ascertaining
and verifying the judgements made for each contract. As
part of this process, we critically assessed and challenged the
recognition of revenue and profit by reference to costs incurred
to total costs as well as valuations performed at year end in
comparison to our site attendance and other corroborating
evidence such as the revenue contract agreement, testing of
material variations and claims, as well as year-end payment
certificates and cash received. This also included testing
the recoverability of contract balances and trade debtors,
certification of works and billing by matching the year end
balance to post year end receipts, where material to test.
Through our audit work we obtained an understanding of the
key estimates taken by management around these contracts
and sought detailed explanations and support for judgements
taken, in particular where material claims for variations
had been recognised. We then obtained evidence to support
recoverability of these variations or claims by reference to
customer agreement as well as cash payment of these variations
and, where appropriate, consulted with management’s experts
(in the form of Quantity Surveyors and Commercial Directors)
to gain an understanding of the basis for the judgements made.
We reviewed legal correspondence relating to significant
claims and variations in order to identify evidence contrary to
our understanding and management’s judgements. Our revenue
and contract profit recognition testing focused on the timing
of and amounts recognised in respect of any variable income
to check that it is improbable that a significant reversal of
amounts recognised will occur.
40
41
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
KEY AUDIT MATTERS (continued)
KEY AUDIT MATTER
REVENUE
RECOGNITION
(continued)
How the scope of our audit addressed the key audit matter
We agreed the calculations underlying the estimate of costs
to complete in relation to ongoing contracts to supporting
agreements and documentation.
For a sample of projects, we carried out site visits to improve
our understanding of the projects and their risk and attended
contract review meetings to understand the process and
challenges identified.
As part of testing of construction contracts, we also
agreed a sample of applications for payment to customer
correspondence and agreed a sample to cash receipt.
We checked that costs had been appropriately allocated to
a particular contract, including the application of payroll,
subcontractor and purchasing costs by sampling all costs in
the year over all contracts and checking that the corroborative
evidence obtained in relation to these samples supported the
allocation of the cost to the particular contract being tested.
As part of our detailed testing, we reviewed post year end
performance of contracts to corroborate estimates taken at
the year-end in respect of costs expected to be incurred and
challenged assumptions which appeared inconsistent with
actual post year end performance. This included assessing the
reliability of management estimates considering the positions
adopted in previous years compared to actual outturn.
Revenue recognised in respect to private housing sales has
been subjected to detailed testing. We checked that revenue
had only been recognised at the point at which all performance
obligations had been met and reviewed legal correspondence
corroborating this by reference to the passing of legal title. By
testing to source documentation and to cash receipt, we also
checked that the Group recognised the appropriate value in the
correct period.
We tested a sample of private housing stock by reconciliation
to opening balances and movements in the year, which
included additions and disposals resulting in revenue. This
testing, together with review of Director meeting minutes,
testing over cost of sales and cut-off testing, we are able to gain
assurance over the completeness of private housing revenue.
Key observations
Based on our procedures we found management’s judgements
in respect of revenue recognition to be appropriate.
40
41
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
KEY AUDIT MATTERS (continued)
KEY AUDIT MATTER
VALUATION AND
RECOVERABILITY
OF DEFINED
BENEFIT PENSION
SCHEME NET
ASSET
(Note 1 and 31)
The Group has a defined
benefit pension scheme.
The pension valuation
is dependent on market
conditions and key
assumptions made by
management, relating to
investment markets, discount
rate, inflation expectations and
life expectancy assumptions.
The Group has recognised
the full scheme surplus
when historically they
have restricted the asset to
what they believe can be
recovered through future
reduced contributions. This
has resulted in a prior period
adjustment and represents
another area of significant
judgement.
This area represented a key
audit matter given that the
setting of these assumptions
is complex and requires
the exercise of significant
management judgement
with the support of third
party actuaries. The related
sensitivities of any changes in
assumptions are disclosed in
note 31.
How the scope of our audit addressed the key audit matter
In testing the pension valuation, we utilised pension actuarial
experts to review the key actuarial assumptions used, both
financial and demographic, and in conjunction with our experts
considered the appropriateness of the methodology utilised to
derive these assumptions.
We benchmarked the scheme assumptions against publicly
available published data. Specifically, we challenged the
discount rate, inflation and mortality assumptions applied in
the calculation by using pension experts to benchmark the
assumptions applied against comparable third party data and
assessed the appropriateness of the assumptions in the context
of the Group’s own position. We performed sensitivity analysis
on the assumptions determined by the Directors.
We considered the recoverability of the surplus to gain
assurance that the Group has an unconditional right to
recover the asset. We have seen legal confirmation that the
Group has unconditional right to the scheme surplus and
challenged this by reference to the Trust Deed, concluding
that this is appropriate. We checked the Group’s restatement
of comparatives in light of International Accounting Standard
8 Accounting Policies, Changes in Accounting Estimates and
Errors, checking that the disclosure was accurate complete and
that the numbers agreed back to the prior year actuarial report.
We confirmed the competence, independence and ability
to perform the work of the third party actuaries used by
management by obtaining independence confirmations as well
as checking that they are qualified actuaries.
We assessed the disclosure of the net pension asset and the
related assumptions and sensitivities in the financial statements
against the relevant accounting framework and the findings of
our work.
Key observations
We have not identified any evidence to suggest that the
methodology and assumptions applied in relation to
determining the pension valuation are not within an acceptable
range.
42
43
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
KEY AUDIT MATTERS (continued)
KEY AUDIT MATTER
How the scope of our audit addressed the key audit matter
VALUATION OF
INVESTMENT
PROPERTIES
(Note 1 and 15)
The Group has a significant
portfolio of investment property.
All investment properties have been agreed to title deeds to
check that the Group holds the right of ownership.
Judgement is required by
management in terms of the
assessment of the effect on the
valuation of the individual nature
of each property, its location,
expected future rental income,
tenure and tenancy profiles,
prevailing market yields and
comparable market conditions.
Input inaccuracies or
unreasonable bases used in these
assumptions could result in a
material misstatement in the
financial statements.
In auditing the investment property portfolio, we utilised
audit experts, who are independent 3rd party RICS valuers,
to independently review a sample of the investment property
portfolio valuation in order to assess the key assumptions
used and considered the appropriateness of the methodology
utilised to derive these assumptions as well as the
appropriateness of the valuation technique used.
We performed detailed testing on a sample of properties,
agreeing the key judgements such as the nature of each
property, its location, expected future rental income,
tenure and tenancy profiles and prevailing market yields to
corroborating documentation, to check that the valuations are
based on accurate and reliable information in relation to those
properties.
This area represented a key audit
matter given that the setting of
these assumptions is complex
and requires the exercise
of significant management
judgement with the support of
third party valuation experts.
A sample of additions to investment properties were agreed to
legal documentation and the other properties at year end were
agreed to the prior year listing to confirm the completeness of
the portfolio. We performed further tests such as inspection
of Director meeting minutes and post year end receipts to
identify any unrecorded disposals. A sample of properties was
physically inspected by our audit experts.
We confirmed the competence, independence and ability to
perform the work of the third party valuation experts used
by management by obtaining independence confirmations as
well as checking that they are qualified valuers.
Assumptions made by management in their valuation, such
as rental amounts and yields, were challenged by agreeing a
sample of these assumptions to corroborating evidence in the
form of rental contracts and engagement of our own experts
to review these, to consider whether they are appropriate.
The completeness and accuracy of disclosure in the financial
statements were checked with reference to our knowledge
obtained during the audit and the requirements of the relevant
accounting standards.
Key observations
We have not identified any evidence to suggest that the
methodology and assumptions applied in relation to
determining the investment property valuation are not
within a tolerable range. Based on our procedures we found
management’s valuation in respect of investment properties to
be appropriate.
42
43
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
OUR APPLICATION OF MATERIALITY
We apply the concept of materiality both in planning and performing our audit, and in evaluating the effect of misstatements.
We consider materiality to be the magnitude by which misstatements, including omissions, could influence the economic
decisions of reasonable users that are taken on the basis of the financial statements.
In order to reduce to an appropriately low level the probability that any misstatements exceed materiality, we use a lower
materiality level, performance materiality, to determine the extent of testing needed. Importantly, misstatements below these
levels will not necessarily be evaluated as immaterial as we also take account of the nature of identified misstatements, and
the particular circumstances of their occurrence, when evaluating their effect on the financial statements as a whole.
Based on our professional judgement, we determined materiality for the financial statements as a whole and performance
materiality as follows:
Materiality
Basis for determining
materiality
Rationale for the
benchmark applied
Performance
materiality
Basis for determining
performance
materiality
Group financial
statements
2022
£
£1,200,000
0.82% of total assets at
the year end
We consider this
to be the principal
consideration in
assessing the financial
performance of the
Group as the Group
considers total
assets to be their key
performance indicator,
which demonstrates
less volatility than
other performance
measures.
Group financial
statements
2021
£
£1,000,000
0.73% of total assets at
the year end
We consider this
to be the principal
consideration in
assessing the financial
performance of the
Group as the Group
considers total
assets to be their key
performance indicator,
which demonstrates
less volatility than
other performance
measures.
Parent company
financial statements
2022
£
Parent company
financial statements
2021
£
£200,000
0.54% of total assets at
the year end.
We consider this
to be the principal
consideration in
assessing the financial
performance of the
company as the
company considers
total assets to be their
key performance
indicator, which
demonstrates less
volatility than other
performance measures.
£120,000
0.54% of total assets at
the year end.
We consider this
to be the principal
consideration in
assessing the financial
performance of the
company as the
company considers
total assets to be their
key performance
indicator, which
demonstrates less
volatility than other
performance measures.
£840,000
£650,000
£140,000
£78,000
70% of the above
materiality thresholds
to address the
expected total value
of known and likely
misstatements, our
knowledge of the
Group’s internal
controls and
management’s attitude
towards proposed
adjustments. Given
this is now our second
year of engagement,
we considered it
appropriate to increase
this threshold.
65% of the above
materiality thresholds
to address the
expected total value
of known and likely
misstatements, our
knowledge of the
Group’s internal
controls and
management’s attitude
towards proposed
adjustments, given
this is our first year of
engagement.
70% of the above
materiality thresholds
to address the
expected total value
of known and likely
misstatements, our
knowledge of the
Group’s internal
controls and
management’s attitude
towards proposed
adjustments. Given
this is now our second
year of engagement,
we considered it
appropriate to increase
this threshold.
65% of the above
materiality thresholds
to address the
expected total value
of known and likely
misstatements,
our knowledge
of the Group’s
internal controls
and management’s
attitude towards
proposed adjustments,
given this is our first
year of engagement.
44
45
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
OUR APPLICATION OF MATERIALITY (continued)
Component materiality
We set materiality for each component of the Group based on a percentage of between 7.5% and 90% of Group materiality
dependent on the size and our assessment of the risk of material misstatement of that component. Component materiality
ranged from £90,000 to £1,000,000. In the audit of each component, we further applied performance materiality levels
of 70% of the component materiality to our testing to ensure that the risk of errors exceeding component materiality was
appropriately mitigated.
Reporting threshold
We agreed with the Board that we would report to them all individual audit differences in excess of £36,000. We also
agreed to report differences below this threshold that, in our view, warranted reporting on qualitative grounds.
We agreed with the Board that we would report to them all individual audit differences in excess of £30,000. We also
agreed to report differences below this threshold that, in our view, warranted reporting on qualitative grounds.
OTHER INFORMATION
The directors are responsible for the other information. The other information comprises the information included in the
Annual Report and Statement of Accounts other than the financial statements and our auditor’s report thereon. Our opinion
on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our
report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information
and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our
knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material
inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material
misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is
a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
CORPORATE GOVERNANCE STATEMENT
The Listing Rules require us to review the Directors’ statement in relation to going concern, longer-term viability and that
part of the Corporate Governance Statement relating to the Parent Company’s compliance with the provisions of the UK
Corporate Governance Statement specified for our review.
Based on the work undertaken as part of our audit, we have concluded that each of the following elements of the Corporate
Governance Statement is materially consistent with the financial statements or our knowledge obtained during the audit.
GOING CONCERN
AND LONGER-TERM
VIABILITY
• The Directors’ statement with regards to the appropriateness of adopting the going concern
basis of accounting and any material uncertainties identified set out on page 26; and
• The Directors’ explanation as to its assessment of the entity’s prospects, the period this
assessment covers and why the period is appropriate set out on page 26.
OTHER CODE
PROVISIONS
• Directors’ statement on fair, balanced and understandable set out on page 26;
• Board’s confirmation that it has carried out a robust assessment of the emerging and
principal risks set out on pages 26 and 27;
• The section of the Annual Report that describes the review of effectiveness of risk
management and internal control systems set out on pages 26 and 27; and
• The section describing the work of the Board set out on page 25.
44
45
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
OTHER COMPANIES ACT 2006 REPORTING
Based on the responsibilities described below and our work performed during the course of the audit, we are required by
the Companies Act 2006 and ISAs (UK) to report on certain opinions and matters as described below.
STRATEGIC REPORT
AND REPORT OF
THE DIRECTORS
In our opinion, based on the work undertaken in the course of the audit:
•
the information given in the Strategic Report and the Report of the Directors for the
financial year for which the financial statements are prepared is consistent with the
financial statements; and
the Strategic Report and the Report of the Directors have been prepared in accordance
with applicable legal requirements.
•
In the light of the knowledge and understanding of the Group and Parent Company and its
environment obtained in the course of the audit, we have not identified material misstatements
in the Strategic Report or the Report of the Directors.
DIRECTORS’
REMUNERATIONS
In our opinion, the part of the Directors’ Remuneration Report to be audited has been properly
prepared in accordance with the Companies Act 2006.
MATTERS ON
WHICH WE ARE
REQUIRED TO
REPORT BY
EXCEPTION
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’ Responsibility, 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.
46
47
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
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.
Extent to which the audit was capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with
our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent
to which our procedures are capable of detecting irregularities, including fraud is detailed below.
Based on our understanding and accumulated knowledge of the Group and the sector in which it operates we considered the
risk of acts by the Group which were contrary to applicable laws and regulations, including fraud and whether such actions
or non-compliance might have a material effect on the financial statements. These included but were not limited to those
laws and regulations that relate to the form and content of the financial statements, such as the Group accounting policies,
IFRS’s, the UK Companies Act 2006; those that relate to the payment of employees; and industry related such as regulations
impacting the construction industry. All team members were briefed to ensure they were aware of any relevant regulations
in relation to their work.
We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including
the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries,
controls around supplier payments and information changes, management bias in accounting estimates and improper revenue
recognition associated with year-end cut-off. Our audit procedures included, but were not limited to:
• Agreement of the financial statement disclosures to underlying supporting documentation;
• Challenging assumptions and judgements made by management in their significant accounting estimates, in particular
in relation to the recognition of revenue, the assumptions and estimates used in the valuation of investment property and
the defined pension benefit scheme net asset (for more information on how we audited these areas, refer to the “Key
audit matters” section above). We sought to identify any areas of management bias by corroborating these estimates
and judgements and challenging management as to their appropriateness based on third party empirical evidence,
recalculating management’s estimate, following up on information in relation to estimates to the date of issue as well as
in some cases developing our own estimate range and comparing this to management’s estimate;
• At the planning stage, engaging forensic accounting experts in our risk assessment in order to identify areas of potential
manipulation or fraud based specifically on construction entities and designed targeted audit tests to address these
concerns which included:
- testing for unusual capitalised assets;
- remaining aware to the possibility of money laundering in construction contracts;
- consideration of unusual cash payments by use of our data analytics software;
- comparison of bank accounts between suppliers and payroll in order to identify any duplicates;
- reviewing supplier transactions to identify unusual movements;
- testing supplier changes to identify unauthorised or fraudulent changes; and
- testing petty cash movements in order to identify any large or unusual items which could be indicative of
potentially fraudulent payment.
•
•
Focussing on revenue year end cut-off procedures and the inclusion of revenue in the correct accounting periods;
Identifying and testing journal entries, in particular any journal entries posted with specific keywords, manual journals
to revenue and cash, journals posted by individuals with certain system access levels and an unpredictable sample of
journals;
• Discussions with management, including consideration of known or suspected instances of non-compliance with laws
and regulation and fraud;
• Review of minutes of Board meetings throughout the period in order to identify any evidence of contradictory
information;
• Obtaining an understanding of the control environment in monitoring compliance with laws and regulations;
• Testing of payroll calculations and payments in order to identify potential fraud by ensuring that processors of payroll
only received what is contractually due to them with reference to their employment contracts.
46
47
J. Smart & Co. (Contractors) PLC
INDEPENDENT AUDITOR’S REPORT (continued)
31st July 2022
AUDITOR’S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS (continued)
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that
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, misrepresentations or through collusion. There are
inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is
from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/
auditorsresponsibilities. This description forms part of our auditor’s report.
USE OF OUR REPORT
This report is made solely to the Parent Company’s members, as a body, in accordance with Chapter 3 of Part 16 of the
Companies Act 2006. Our audit work has been undertaken so that we might state to the Parent Company’s members those
matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted
by law, we do not accept or assume responsibility to anyone other than the Parent Company and the Parent Company’s
members as a body, for our audit work, for this report, or for the opinions we have formed.
aliStair rae (Senior Statutory Auditor)
For and on behalf of BDO LLP, Statutory Auditor
Edinburgh, UK
17th November 2022
BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127)
48
49
J. Smart & Co. (Contractors) PLC
CONSOLIDATED INCOME STATEMENT
for the year ended 31st July 2022
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 PROFIT ON SALE AND NET SURPLUS
ON VALUATION OF INVESTMENT PROPERTIES .
.
.
Profit on sale of investment properties
Net surplus on valuation of investment properties
.
.
.
.
.
.
.
OPERATING PROFIT
.
Share of profits in Joint Ventures
.
Income from financial assets
.
Profit on sale of financial assets
.
Net (deficit)/surplus on valuation of financial assets .
.
Finance income .
.
.
Finance costs
.
Gain on remeasurement of subsidiary company
.
.
.
.
.
.
.
.
.
.
.
.
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
48
49
Notes
2022
£000
2021
£000
2
3
4
15
6
16
7
8
8
9,597
(2,167)
12,308
(1,901)
7,430
(5,853)
10,407
(8,977)
1,577
1,430
7,012
(7,295)
7,446
(6,745)
1,294
2,131)
6,055
473)
37
12,105)
7,822 14,273)
264)
36
1
(312)
4
(25)
–)
254)
63
17
4((121)
141
(12)
28)
8,192 14,865
9
(1,571)
(3,802)
6,621 11,063
10 –) (93)
11 6,621 10,970
13 15.90p 26.16p
13 – (0.22)p
13 15.90p 25.94p
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the year ended 31st July 2022
PROFIT FOR THE YEAR
.
.
.
.
.
.
.
6,621 10,970
Notes
2022
£000
2021
Restated
Note 35
£000
OTHER COMPREHENSIVE INCOME
Items that will not be subsequently reclassified to Income Statement:
.
Remeasurement gains on defined benefit pension scheme
Deferred taxation on remeasurement gains
on defined benefit pension scheme
.
.
.
.
.
31
7,219)
(9,126)
. 25 (1,804)
(1,476)
TOTAL ITEMS THAT WILL NOT BE SUBSEQUENTLY
RECLASSIFIED TO INCOME STATEMENT .
.
TOTAL OTHER COMPREHENSIVE INCOME
.
.
.
.
.
TOTAL COMPREHENSIVE INCOME FOR THE YEAR, NET OF TAX
ATTRIBUTABLE TO EQUITY SHAREHOLDERS
.
.
.
.
.
.
.
5,415)
7,650)
5,415) 7,650)
12,036 18,620)
12,036
18,620)
50
51
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
as at 31st July 2022
Capital
Share Redemption
Reserve
Capital
Retained
Earnings Total
Restated Restated
Note 35 Note 35
£000 £000 £000
£000
At 1st August 2020
.
.
.
.
.
.
.
Profit for the year
Other comprehensive gain
.
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
.
.
.
.
.
.
.
.
.
.
.
.
853
155
98,252 99,260
. – – 10,970 10,970
. –
–) 7,650 7,650)
. – –) 18,620) 18,620)
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
Shares purchased and cancelled
.
Transfer to Capital Redemption Reserve
.
Dividends
.
.
.
.
.
.
.
.
.
.
.
.
TOTAL TRANSACTIONS WITH OWNERS .
At 31st July 2021 - Restated
Profit for the year
.
Other comprehensive gain
.
.
.
.
.
.
.
.
.
.
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 2022 .
.
.
.
.
.
.
.
.
.
50
51
. (13) – (769) (782)
.
13 13) –
– – (1,361) (1,361)
.
–
. (13) 13 (2,143) (2,143)
. 840 168 )
114,729 115,737
.
– – 6,621 6,621
. –) – 5,415) 5,415)
. –) – 12,036 12,036
3,064
. (22) – (1,727) (1,749)
– 22 (22) –
.
– –) (1,348) (1,348)
.
. (22) 22 (3,097) (3,097)
. 818 190 123,668 124,676
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
as at 31st July 2022
Capital
Share Redemption
Reserve
Capital
£000
£000
Retained
Earnings
Total
Restated Restated
Note 35 Note 35
£000
£000
853
155
2,349
3,357
At 1st August 2020
.
.
Loss for the year
Other comprehensive gain
.
.
.
.
.
.
.
.
.
–
–
–
–
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
– –
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
Shares purchased and cancelled
.
Transfer to Capital Redemption Reserve
.
Dividends
–
.
.
.
(13)
–
– 13
–
.
.
.
(482)
7,650)
7,168)
((482)
7,650)
7,168)
(769)
(13)
(1,361)
(782)
–
(1,361)
TOTAL TRANSACTIONS WITH OWNERS .
.
(13)
13
(2,143)
(2,143)
At 31st July 2021 - Restated
Profit for the year
.
Other comprehensive gain
.
.
.
.
. 840 168
7,374
8,382
.
.
.
.
– –
–
–
10,244)
5,415)
10,244)
5,415)
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
–
–
1 5,659)
15,659)
TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY
Shares purchased and cancelled
.
Transfer to Capital Redemption Reserve
.
Dividends
(22)
–
–
.
.
.
.
.
.
–
22
–
(1,727)
(22)
(1,348)
(1,749)
–
(1,348)
TOTAL TRANSACTIONS WITH OWNERS .
. (22)
22
(3,097)
(3,097)
At 31st July 2022 .
.
.
.
. 818
190
19,936
20,944
52
53
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as at 31st July 2022
.
NON-CURRENT ASSETS
Property, plant and equipment .
.
Investment properties
.
Investments in Joint Ventures
.
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
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
14
15
16
18
21
31
25
19
20
2 9
21
22
22
25
26
23
26
9
22
27
27
27
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
£000
2021
Restated
Note 35
£000
1,207
77,777
1,532
1,069
3,010
15,096
13
1,245
93,060
1,267
1,184
1,570
7,863
179
99,704
106,368
12,454
16
–
2,442
48
31,796
7,531
246
35
2,945
48
19,355
46,756
30,160
146,460
136,528
8,172
212
5,956
213
8,384
6,169
2,306
1
44
11,049
3,050
–
–
11,572
13,400
14,622
21,784
20,791
124,676
115,737
818
190
123,668
840
168
114,729
124,676
115,737
52
The financial statements on pages 49 to 96 were approved by the Board of Directors and authorised for issue on
17th November 2022 and were signed on its behalf by:
DaviD w Smart
Director
Company Number SC025130
53
John r Smart
Director
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF FINANCIAL POSITION
as at 31st July 2022
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
.
CURRENT LIABILITIES
Trade and other payables
.
Bank overdraft
TOTAL LIABILITIES
NET ASSETS
.
.
.
EQUITY
Called up share capital
Capital redemption reserve
Retained earnings
.
.
TOTAL EQUITY
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Notes
14
16
21
31
25
19
20
21
22
25
23
22
27
27
27
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
£000
2021
Restated
Note 35
£000
670
1,748
3,374
15,096
–
683
1,698
1,570
7,863
–
20,888
11,814
12,067
16
2,448
1,421
–
7,477
246
1,924
962
–
15,952
10,609
36,840
22,423
3,856
2,047
1,997
10,043
2,229
9,765
12,040
11,994
15,896
14,041
20,944
8,382
818
190
19,936
840
168
7,374
20,944
8,382
A separate Statement of Comprehensive Income for the Company has not been presented as permitted by
Section 408 of the Companies Act 2006. The profit for the Company is £10,244,000 (2021, loss £482,000).
The financial statements on pages 49 to 96 were approved by the Board of Directors and authorised for issue
on 17th November 2022 and were signed on its behalf by:
DaviD w Smart
Director
Company Number SC025130
John r Smart
Director
54
55
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 31st July 2022
CASH FLOWS FROM OPERATING ACTIVITIES
)
Profit after tax – continuing and discontinued operations
Tax charge for year
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Profit before tax – continuing and discontinued operations
Adjustments for:
.
Share of profits from Joint Ventures
.
Depreciation
.
Unrealised surplus on valuation of investment properties
.
Unrealised deficit/(surplus) on valuation of financial assets .
.
Profit on sale of property, plant and equipment
.
.
Profit on sale of investment property
.
Profit on sale of financial assets
.
.
Gain on remeasurement of subsidiary company
.
.
Change in retirement benefits
.
.
.
Interest received
.
.
.
Interest paid
.
.
.
Change in inventories
.
.
.
Change in contract assets
.
.
.
Change in receivables
.
.
.
Change in payables
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
CASH (OUTFLOW)/INFLOW FROM OPERATING ACTIVITIES
Tax paid
.
.
.
.
.
.
.
.
NET CASH (OUTFLOW)/INFLOW 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
.
Proceeds of sale of property, plant and equipment
.
Proceeds of sale of investment property
.
Purchase of financial assets
.
.
.
Proceeds of sale of financial assets
Acquisition of investment in Subsidiary – net cash acquired
.
Interest received
.
.
Loan to Joint Ventures
.
.
.
Investment in Joint Ventures
.
Dividend received from Joint Ventures .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
NET CASH INFLOW/(OUTFLOW) FROM INVESTING ACTIVITIES
54
55
Notes
2022
£000
2021
£000
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
6,621
1,571
10,970
3,814
8,192
14,784
(254)
399
(473)
121
(29)
(6,055)
(17)
(28)
(14)
(20)
12
(4,584)
230
503
(1,113)
(264)
349
(12,105)
(312)
(35)
(37)
(1)
–
187
(4)
12
(1,350)
177
(122)
(22)
(3,130)
1,257
(914)
(361)
(4,044)
896)
(380)
(54)
(2,167)
48
24,032)
(47)
(8758)
97)
20
(1,440)
(50)
–
(336)
(439)
(1,901)
45
62)
–)
15
–)
4
(1,320)
(133)
31
20,117)
(3,972)
J. Smart & Co. (Contractors) PLC
CONSOLIDATED STATEMENT OF CASH FLOWS (continued)
for the year ended 31st July 2022
CASH FLOWS FROM FINANCING ACTIVITIES
Interest costs on leases
.
Purchase of own shares .
.
Dividends paid
.
.
.
.
.
.
.
.
.
.
NET CASH OUTFLOW FROM FINANCING ACTIVITIES
.
.
.
.
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
Notes
2022
£000
2021
£000
.
.
.
.
.
.
.
.
.
.
.
(12)
(1,749)
(1,348)
(12)
(782)
(1,361)
(3,109)
(2,155)
12,964)
(5,231)
. 28 (a)
7,783
13,014
CASH AND CASH EQUIVALENTS AT END OF YEAR
.
.
. 28 (a)
20,747
7,783
56
57
J. Smart & Co. (Contractors) PLC
COMPANY STATEMENT OF CASH FLOWS
for the year ended 31st July 2022
CASH OUTFLOW FROM OPERATING ACTIVITIES
.
Profit/(loss) after tax
.
Tax charge
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Profit/(loss) before tax
Adjustments for:
.
.
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 OUTFLOW FROM OPERATING ACTIVITIES
Tax received
.
.
.
.
.
NET CASH OUTFLOW FROM OPERATING ACTIVITIES
.
.
.
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment
Proceeds of sale of property, plant and equipment
.
Interest received
Loan to Joint Ventures
.
Investment in Joint Ventures
Dividend received from subsidiaries and Joint Ventures
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
NET CASH INFLOW FROM INVESTING ACTIVITIES
.
CASH FLOWS FROM FINANCING ACTIVITIES
Purchase of own shares .
.
Dividends paid
.
.
.
.
.
.
.
NET CASH OUTFLOW FROM FINANCING ACTIVITIES
DECREASE IN CASH AND CASH EQUIVALENTS
.
.
.
.
56
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
CASH AND CASH EQUIVALENTS AT END OF YEAR
.
Notes
2022)
£000)
2021)
£000)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
10,244
(466)
9,778
211
(3)
(12,360)
(14)
(2)
(4,590)
230
(364)
(524)
(232)
(482)
274
(208)
166
(2)
(2,531)
187
-
(1,387)
31
-
2,251
79
(7,870)
(1,414)
12)
382)
(7,858)
(1,032)
(204)
9
2
(1,440)
(50)
12,360)
(326)
8)
–)
(1,320)
(133)
2,531)
10,677)
760)
(1,749)
(1,348)
(782)
(1,361)
(3,097)
(2,143)
(278)
(2,415)
. 29 (a)
(9,765)
(7,350)
. 29 (a)
(10,043)
(9,765)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
57
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS
31st July 2022
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 financial statements are prepared in accordance with International Financial Reporting Standards (IFRS)
and International Financial Reporting Interpretations Committee (IFRIC) Interpretations in accordance with
international accounting standards in conformity with the requirements of the Companies Act 2006 and in
accordance with UK adopted international accounting standards.
STANDARDS, AMENDMENTS TO STANDARDS AND INTERPRETATIONS EFFECTIVE IN THE YEAR TO 31st JULY 2022
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 2022:
•
•
•
•
IFRS1 (amended): Financial Instruments: Disclosures.
IFRS 9 (amended): Financial Instruments.
IFRS 16 (amended): Leases.
IAS 39 (amended): Financial Instruments: Recognition and Measurements.
None of the above amendments to standards had a significant impact on the Group’s financial statements.
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:
•
IFRS 16 (amended): Leases (effective in the year ending 31st July 2025).
IAS 12 (amended): Income Taxes (effective in the year ending 31st July 2024).
•
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 financial statements 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, 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 financial
statements.
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 financial statements are reasonable. However, actual outcomes may differ from those anticipated.
58
59
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
GOING CONCERN
The financial statements have been prepared on a going concern basis. The Directors have prepared a number
of cashflows scenarios taking account of trading activities around construction projects in hand and anticipated
projects, land acquisitions, rental income, investment property acquisitions and disposals and other capital
expenditure. The Directors also have taken account of the continuing impact of the coronavirus on the construction
and investment activities of the Group. In each scenario reviewed by the Directors the Group remains cash
positive with no reliance on external funding and therefore remains net debt free. The net assets of the Group
are £124,676,000 at 31st July 2022 and the Group’s net current assets amount to £33,356,000. Taking all of the
information the Directors currently have they are of the opinion that the Company and Group are well placed
to manage its financial and business risks and have a reasonable expectation 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 consider the adoption of the going concern basis as
appropriate for the preparation of these financial statements.
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.
REVENUE RECOGNITION
Revenue recognition on construction contracts requires judgement on the stage of completion of the contract at the
Statement of Financial Position date to calculate the revenue to be recognised.
LONG TERM CONTRACT PROVISIONS
Judgement is required in the area of provisions for losses on long term contracts. The Directors make judgements
relating to 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 31 to the financial statements.
The Group has concluded that the trust deed relating to the defined benefit scheme grants the unconditional right to
any surplus of the scheme on the full settlement of the scheme liabilities to the Group and therefore have concluded
that any surplus on the scheme can be incorporated into the Group and Company financial statements.
Advice on the Group’s right to a surplus arising on the pension scheme was sought in the year from a firm of
lawyers who specialise in this area. Their advice was that the Group had an unconditional right to the surplus
based on the original Trust Deed and Deed of Variation and therefore the full surplus arising on the calculation
thereof under IAS 19 (amended): Employee Benefits should be accounted for in the financial statements. This
revised advice impacted on the accounts for the year to 31st July 2021 and resulted in that year’s accounts having
to be revised. Full details of this prior year adjustment can be found in note 35 to the financial statements.
58
59
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
BASIS OF CONSOLIDATION
The Group financial statements consolidate the financial statements 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 financial statements.
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 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 financial statements 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 16 to 18 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.
60
61
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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 Statement of Financial Position date to fair value as determined by the Directors in accordance with the RICS
Valuation Standards. The Directors also requested a third party external valuer to value the Group’s investment
property portfolio. The valuations are compared to ensure no material variations between the valuations. Fair value
is based on the market value of properties at the Statement of Financial Position 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. 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 financial
statements for the land and an associated lease liability also requires to be incorporated into the financial statements.
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 relates to investment properties after initial
recogition 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 less residual value of each asset over its expected useful life,
as follows:
Freehold buildings
Plant and machinery
Office furniture and fittings
Motor vehicles
- 40 to 66 years
- 3 to 4 years
- 3 to 5 years
- 3 years
IMPAIRMENT REVIEWS
PROPERTY, PLANT AND EQUIPMENT
Individual assets are grouped into cash generating units 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.
60
61
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
IMPAIRMENT REVIEWS (continued)
PROPERTY, PLANT AND EQUIPMENT (continued)
The Group assesses at each Statement of Financial Position 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 substantively enacted at the Statement of Financial Position 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 substantively enacted by the Statement of
Financial Position 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.
62
63
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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 has concluded that the trust deed relating to the defined benefit scheme grants the unconditional right to
any surplus of the scheme on the full settlement of the scheme liabilities to the Group and therefore have concluded
that any surplus on the scheme can be incorporated into the Group and Company financial statements.
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. Both lease payments and finance charges are disclosed in the Statement
of Cash Flows under Financing Activities.
For ground leases where payments to the lessors are contingent on rents received by the Group from tenants the
Group recognises the lease payments as ground rent payable and are charged to the Income Statement as incurred
and included in Statement of Cash Flows under Operating Activities.
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 and disclosed in the Statement of Cash Flows under Operating Activities.
62
63
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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.
Revenue from long term construction contracts is based on the stage of completion of the contract at the Statement
of Financial Position 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 from construction contracts as it is recognised over time as the work progresses. 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. In some cases land held by the Group is sold to third parties
and then a build contract is obtain for construction work on the land, the sale of land is a separate obligation from
the construction contract and recognised at the point in time the land is sold.
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.
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. Rental
income is generally charged quarterly in advance.
Revenue for service charges and insurance receivable for the year in relation to the Group’s investment properties
are based on annual invoices raised in advance 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.
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 was recognised for directly to the Income Statement on a
received basis. The amount received has been disclosed within payroll costs as set out in note 5 to the financial
statements.
64
65
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
1.
ACCOUNTING POLICIES AND ESTIMATION TECHNIQUES (continued)
FINANCE INCOME AND COSTS
Finance income arising from short term deposits is accounted for on a received basis.
Finance costs relating to leases are accounted for on a straight line basis.
Finance income or costs relating to retirement benefit obligations are accounted for in accordance with the
requirements of IAS 19 (amended): Employee Benefits.
DIVIDEND INCOME
Dividend income from financial assets is accounted for on a received basis.
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.
FINANCIAL ASSETS
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 of lifetime expected
credit losses. Cash flow movements relating to loans to Joint Ventures are disclosed under Investing Activities
whereas all other items of trade and other receivables are disclosed under Operating Activities in the Statement of
Cash Flows.
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. Cash flow movements in
trade and other payables are disclosed under Operating Activities in the Statement of Cash Flows.
64
65
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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 18 – Financial Assets;
• Note 24 – Financial Instruments;
• Note 31 – 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. Dividends paid in the year are included in the Statement of
Cash Flows under Financing Activities.
66
67
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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. The chief operating decision maker has identified two distinct areas of activities in the
Group being construction activities and investment property activities.
All revenue and investment property income 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 Internal Total
Revenue
Revenue Revenue
Other
Operating
Income
Operating
Profit / (Loss)
2022
Construction
- continuing operations
Investment property
- continuing operations
2021
Construction
- continuing operations
Construction
- discontinued operations
Investment property
- continuing operations
Investment property
- discontinued operations
£000 £000
£000 £000
2022 2021
£000)
£000
7,430
2,167
9,597
7)
(2,487)
–)
–)
–
–
6,976)
10,309
–)
7,430)
2,167
9,597
6,983)
7,822
–)
10,407
1,901
12,308
–
–
–
–
–
–
–
–
–)
–)
(2,305)
(81)
7,411
(–)
16,578)
–
–
–
7
–)
–)
10,407
1,901
12,308
7,418
–)
14,192)
OPERATING PROFIT (2021: continuing and discontinued activities)
.
Share of results of Joint Ventures
.
Finance and investment income
Finance and investment costs
.
.
Gain on remeasurement of subsidiary company
.
.
.
.
.
.
.
.
.
.
.
PROFIT ON ORDINARY ACTIVITIES BEFORE TAX
(2021: continuing and discontinued activities)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
7,822
254)
221
(133)
28)
8,192)
14,192)
264)
353)
(25)
–)
14,784)
Internal revenue relates to own work capitalised, and inter group transactions are eliminated on consolidation.
The Group had sales from construction activities from two customers amounting to £2,051,000 and £1,387,000
respectively (2021, sales from construction activities from two customers amounting to £1,335,000 and £1,638,000
respectively).
66
67
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
2.
SEGMENTAL INFORMATION (continued)
OTHER SEGMENTAL INFORMATION
2022
Construction activities
Investment activities
Joint Ventures
.
.
.
.
.
.
.
.
.
.
Allocation of corporation tax creditor
.
.
.
.
2021 - Restated
Construction activities - continuing operations .
Construction activities
- discontinued operations
.
Investment activities
.
Joint Ventures
.
.
.
.
.
.
.
.
.
.
Non-Current Assets
Additions Depreciation
£000 £000
Segment
Segment
Assets Liabilities
£000
£000
.
.
.)
.
.
.
.
.)
. 380) 351
. 2,221) 48
. –) –)
)36,679)
109,748)
1,532)
16,744)
6,539)
–)
.
.
.
.
147,959)
(1,499)
23,283)
(1,499)
146,460)
21,784)
. 336) 293
)23,228)
14,301)
. –) 7)
. 2,348) 49
. –) –)
21)
113,012)
1,267)
529)
6,961)
–)
Allocation of corporation tax creditor
.
.
.
.
.
.
137,528)
(1,000)
21,791)
(1,000)
136,528)
20,791)
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. 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
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
9)
4,330)
1,387)
42)
1,662)
2021)
£000
1,514)
4,521)
1,638)
421)
2,313)
7,430)
10,407)
The transaction price allocated to unsatisfied performance obligations in respect of construction activities at 31st
July 2022 are as set out below.
Social housing
.
Civil engineering
.
Industrial
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
–)
422)
–)
–)
801)
1,264)
The Directors expect that 100% (2021, 100%) of the transaction price allocated to the unsatisfied contracts as at
31st July 2022 will be recognised as revenue in the year to 31st July 2023.
68
69
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
4.
OTHER OPERATING INCOME
Rental income
Service charges and insurance receivable
Sundry income
.
.
.
.
.
.
.
Direct property costs
Net rental income
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
2021)
£000
6,158)
824)
1)
6,619)
792)
–)
6,983)
7,411)
(2,997) (2,800)
3,986)
4,611)
Direct property costs included £904,000 (2021, £1,011,000) in respect of investment properties that did not
generate rental income in the year.
Profit on disposal of property, plant and equipment
Total other operating income
.
.
.
.
.
.
.
.
.
.
.
.
.
29)
35)
7,012)
7,446)
5.
STAFF COSTS AND DIRECTORS’ REMUNERATION
Group
2022
£000
2021
£000
2018) 2017)
Company
2022)
£000)
2021)
£000)
Staff costs during the year amounted to:
Wages, salaries and short term benefits
6,374
Government assistance – HMRC Job Retention Scheme – (519)
Social security costs
694
.
1,069
Post-employment benefits
732
1,030
6,392
.
.
.
.
.
.
.
.
.
.
4,744)
– )
554)
4,613)
(413)
515)
840) 889 )
8,154
7,618
6,138)
5,604)
The average monthly number of employees during the year was made up as follows:
No.
143
22
Construction and related services
.
Office and management
No.
123
24
..
.
.
.
.
.
No.)
81)
No.)
96)
18) 17 )
147
165
, 99)
113)
Directors’ remuneration:
Salaries and short term benefits
.
Social security costs
.
Post-employment benefits
.
.
.
. .
. .
. .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Group and Company
2021)
£000)
2022)
£000)
516)
68)
114)
504)
64)
111)
698)
679)
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 29 to 34.
All staff costs including Directors’ remuneration relate to the Group’s continuing operations only. The Group’s
discontinued operations incurred no staff costs.
68
69
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
6.
OPERATING PROFIT
This is stated after charging:
Cost of inventories recognised as an expense .
. .
Staff costs (note 5)
. .
Hire of plant and machinery
. .
Ground rents
. .
Depreciation of owned assets
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Auditor’s remuneration
Audit of these financial statements
Amounts receivable by the auditor in respect of:
Audit of these financial statements of subsidiaries pursant to legislation .
.
Audit of the financial statements of Joint Venture companies
. .
.
.
.
.
.
.
2022)
£000)
2021)
£000)
2,125)
8,154)
572)
78)
399)
1,906)
7,618)
390)
175)
342)
51)
46)
81)
5)
68
10
.
.
.
.
.
.
.
.
Amounts paid to the Company’s Auditor in respect of services to the Company, other than the audit of the
Company’s financial statements has not been disclosed as the information is required instead to be disclosed on a
consolidated basis.
7.
8.
9.
INCOME FROM INVESTMENTS
Dividend income from financial assets
.
.
.
FINANCE INCOME AND COSTS
Income:
Interest on short term deposits .
.
.
.
Other interest received
Net interest income on retirement benefit asset
.
.
.
.
.
.
Costs:
Interest on leases
.
.
Net interest expense on retirement benefit obligations
.
.
.
TAXATION
UK Corporation Tax
Current tax on income for the year
Corporation tax (over)/under provided in previous years
.
.
.
Deferred taxation (note 25)
.
.
.
Current Tax Reconciliation
.
Profit on ordinary activities before tax
Share of profits of Joint Ventures
.
.
Gain on remeasurement of subsidiary company
.
.
.
.
.
.
.
.
.
.
.
.
.
Current tax at 19.00% (2021, 19.00%)
Effects of:
Expenses not deductible for tax purposes
Ineligible depreciation
Non taxable income including revaluation surplus
Chargeable gains
.
.
.
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
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
)
.
.
.
.
.
.
.
)
.
.
.
.
.
.
.
.
.
.
.
.
.
)
63)
36
17)
3)
121)
4)
–)
–)
141)
4)
12)
–)
12)
12)
13)
25)
)
997)
(4)
450)
3)
993)
578)
453)
3,349)
1,571)
3,802)
8,192)
(254)
(28)
14,865)
(264)
–
7,910)
14,601)
1,503)
2,774)
124)
(1,189)
(103)
752)
547)
(4)
(30)
(29)
45)
–)
(1,223)
–)
1,320)
3)
466)
417)
1,571)
3,802)
70
71
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
9.
TAXATION (continued)
The Finance Act 2020, which received Royal assent on 22nd July 2020, states that the corporation tax rate for the
financial year commencing 1st April 2020 is 19%. The Finance Act 2021, which received Royal assent on 24th
May 2021, states that the corporation tax rate for the financial year commencing 1st April 2023 is 25%.
The effective corporation tax rate is 19.00% (2021, 19.00%) being the average rate applicable over the period.
Deferred tax provisions have been calculated using the 25% rate.
In addition to amounts charged to the Income Statement, a deferred tax charge of £1,804,000 (2021 restated,
charge, £1,476,000) relating to actuarial gains on the defined benefit pension scheme has been recognised directly
to Equity.
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 .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
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 (note 5)
.
.
.
Hire of plant and machinery
.
.
Depreciation of owned assets
.
.
.
.
Profit on disposal of property, plant and equipment
Auditor’s remuneration – audit of these financial statements
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
5,–)
–)
2021)
£000
–)
–)
–)
–)
5,–)
7)
–) (88)
–)
(81)
–)
(12)
–)
(93)
5,–)
5,–)
5,–)
5,–)
5,–)
–)
–)
–)
–)
7)
–)
4)
During the year, Concrete Products (Kirkcaldy) Limited had cash outflows of £nil (2021, inflow £64,000) in
relation to Operating activities and contributed £nil (2021, £nil) in respect of Investing activities.
70
71
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
11.
PROFIT FOR THE FINANCIAL YEAR
)
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 financial assets accounted for through
the Income Statement. As the net surplus or deficit on valuation of investment properties and financial assets can
fluctuate from year to year and is not a realised surplus or deficit by excluding this amount the Directors consider
that a truer reflection of actual Group performance is obtained. Analysis of this alternative performance measure
is as follows:
Profit before tax – continuing and discontinued operations .
.
Surplus on valuation of investment properties
.
Deficit/(Surplus)on valuation of financial assets
.
.
12.
DIVIDENDS
2020 Final Dividend of 2.27p per share,
2021 Interim Dividend of 0.95p per share
2021 Final Dividend of 2.27p per share
2022 Interim Dividend of 0.96p per share
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
£000)
2021)
£000)
8,192)
(473)
121)
(14,784)
((12,105)
(312)
7,840)
2,367)
)
–)
–)
948)
400)
961)
400)
–)
–)
1,348)
1,361)
The Board is proposing a Final Dividend of 2.27p per share (2021, 2.27p) which will cost the Company no more
than £926,000.
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.
72
73
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022)
2021)
6,621)
15.90p
11,063)
26.16p
–
–
(93))
(0.22)p
.
.
.
.
.
6,621)
. 15.90p
10,970)
25.94p
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 2022 amounted to 41,638,000 (2021, 42,284,000).
There is no difference between basic and diluted earnings per share.
72
73
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
14.
PROPERTY, PLANT AND EQUIPMENT
(a) GROUP
Cost:
At 1st August 2021
Additions
Disposals
.
.
At 31st July 2022
.
.
.
.
Depreciation:
At 1st August 2021
.
Provided during year .
.
Disposals
.
At 31st July 2022
Net book value:
At 31st July 2022
Cost:
At 1st August 2020
Additions
Disposals
.
.
At 31st July 2021
.
.
.
.
.
.
Depreciation:
.
At 1st August 2020
Provided during year .
.
Disposals
.
At 31st July 2021
Net book value:
At 31st July 2021
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Land and
buildings
Freehold
£000
Plant,)
equipment)
and vehicles)
£000)
Total)
£000)
896
–
–
4,848)
380)
(215)
5,744)
380
(215)
896
5,013)
5,909)
666
8
–
3,833)
391)
(196)
4,499)
399)
(196)
674
4,028)
4,702)
222
985)
1,207)
896
–
–
4,857)
336)
(345)
5,753)
336)
(345)
896
4,848)
5,744)
651
15
–
3,834)
334)
(335)
4,485)
349)
(335)
666
3,833)
4,499)
230
1,015)
1,245)
Included within Freehold Land and Buildings is land costing £13,000 (2021, £13,000) which is not depreciated.
74
75
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
14.
PROPERTY, PLANT AND EQUIPMENT (continued)
(b) COMPANY
Land and)
buildings)
Plant,)
equipment)
Freehold) and vehicles)
£000)
£000)
Total)
£000)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
361)
–)
–)
2,747)
204)
(66)
3,108)
204)
(66)
361)
2,885)
3,246)
140)
5)
–)
2,285)
206)
(60)
2,425)
211)
(60)
145)
2,431)
2,576)
216)
454)
670)
.
.
.
361)
–)
–)
2,540)
326)
(119)
2,901)
326)
(119)
.
.
.
.
.
.
361)
2,747)
3,108)
135)
5)
–)
2,237)
161)
(113)
2,372)
166)
(113)
140)
2,285)
2,425)
221)
462)
683)
Cost:
At 1st August 2021
Additions
Disposals
.
.
At 31st July 2022
.
.
.
.
Depreciation:
At 1st August 2021
.
Provided during year .
.
Disposals
.
At 31st July 2022
)
Net book value:
At 31st July 2022
Cost:
At 1st August 2020
Additions
Disposals
.
.
At 31st July 2021
.
.
.
.
.
Depreciation:
At 1st August 2020
.
Provided during year .
.
Disposals
.
At 31st July 2021
Net book value:
At 31st July 2021
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
75
74
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
15.
INVESTMENT PROPERTIES
Cost or valuation:
At 1st August 2021
Additions
Disposals
.
.
.
.
.
(Deficit)/surplus on valuation
.
.
.
At 31st July 2022
.
.
Cost or valuation:
.
At 1st August 2020
.
Additions
Disposals
.
Surplus/(deficit) on valuation
.
.
.
.
.
At 31st July 2021
.
.
Land and) Land and)
buildings) buildings Right-of-use)
Freehold) Leasehold Asset)
£000
£000) £000
Total
£000)
. 75,744) 17,103) 69, 2132
. 2,218 3) –
. (9,303) (8,674)) –
1,225) –)
. (752)
93,060)
2,221)
(17,977)
473)
. 67,907)
9,657) 213)
77,777)
. 65,337) 13,090) 205
. 1,773) 567) 8
. (25) –) –
. 8,659) 3,446 –)
78,632)
2,348)
(25)
12,105)
. 75,744)
17,103) 213)
93,060)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Right-of-use Asset relates to a ground lease on which the Group has built investment properties. The rent paid by
the Group to the lessee for the ground is a set annual rent and is not contingent on rents received by the Group from
tenants and therefore the lease falls within the definition of IFRS 16: Leases.
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).
The Directors also requested a third party external valuer to value the Group’s investment property portfolio.
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.
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.
76
77
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
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:
£000
Fair Value at 31st July 2022
Investment
Commercial
Industrial
22,113
55,451
Fair Value at 31st July 2021
Investment
Commercial
Industrial
21,885
70,962
Estimated Rental Value
£ per sq ft
Low Average High
Equivalent Yield
%
High
Low Average
11.00
4.75
15.25
7.75
19.50
10.75
6.78
6.00
8.60
7.19
10.57
9.06
11.00
4.75
15.25
7.75
19.50
10.75
6.70
5.89
8.91
7.02
11.67
8.89
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:
£000
Fair Value at 31st July 2022
Investment
Commercial
Industrial
22,113
55,451
Fair Value at 31st July 2021
Investment
Commercial
Industrial
21,885
70,962
5% change in estimated
rental value
Decrease
£000
Increase
£000
25bps change in equivalent
yield
Increase
£000
Decrease
£000
1,183
2,511
1,094
3,426
(1,183)
(2,511)
(1,094)
(3,426)
696
1,785
655
2,588
(658)
(1,667)
(618)
(2,407)
The Group had obligations of £6,133,000 (2021, £1,442,000) in respect of future developments and repair costs of
investment properties at the Statement of Financial Position date.
16.
INVESTMENTS
Shares in Subsidiaries at Cost .
.
Joint Ventures
.
.
Group
2022
£000
2021
£000
Company
2022)
£000)
2021)
£000)
–
1,532
–
1,267
708)
708)
1,040) 990 )
1,532
1,267
1,748)
1,698)
.
.
.
.
.
.
77
76
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
16.
INVESTMENTS (continued)
Group
2022
£000
2021
£000
)
As at 1st August 2021
Less: Net assets of joint venture now a subsidiary company
. . 1,267
(39)
.
.
.
901)
–)
Investment in Joint Venture in year
Group’s share of profit and total comprehensive income
Dividends received
.
.
.
.
.
.
.
.
1,228)
901)
50)
254)
–)
133)
264)
(31)
As at 31st July 2022
.
.
.
.
.
1,532)
1,267)
(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
.
.
.
.
.
.
.
.
Profit and total comprehensive income
.
.
.
.
.
.
.
.
.
.
Group’s share of profit and total comprehensive income
.
.
.
.
.
.
.
.
.
.
.
.
20211
2022)
£000) £000)
5,866)
3,846)
235)
115)
370)
51)
(3,010)
(3,010)
(1,570)
(1,570)
(1,011)
–)
(666)
–)
2,080)
1,980)
1,532)
1,227)
–)
–)
123)
111)
511)
534)
256)
267)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
The Group accounts for all Joint Ventures using the equity method of accounting.
78
79
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
16.
INVESTMENTS (continued)
(a) JOINT VENTURES (continued)
The Group’s interests in its other Joint Venture companies at 31st July 2022 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:
.
Loss after tax and total comprehensive loss
.
Dividend received
.
.
.
.
.
Total comprehensive loss
.
.
.
.
.
.
.
.
.
.
2022)
£000)
–)
2021)
£000)
40)
.
. (2) (3)
(31)
. –)
. (2)
(34)
.
.
.
.
Name of Joint Venture
Gartcosh Estates LLP
Registered in and
Principal Country
of Operation
Scotland
J. Smart & Co. (Contractors) PLC
Interest in Joint Venture
50%
Name of Joint Venture
Gartcosh Estates LLP
Jointly managed with
Fusion Assets Limited
Issued Share capital
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.
Duff Street Limited was dissolved on 10th August 2021.
On 21st February 2022 the joint venture company Northrigg Limited, bought back the share owned by William
Sanderson, the other party to the joint venture and at which point Northrigg Limited became a wholly owned
subsidiary of J. Smart & Co. (Contractors) PLC.
(b) SUBSIDIARIES
At 1st August 2021 and 31st July 2022
.
.
.
.
.
.
2022)
£000)
708)
2021)
£000)
708)
At 31st July 2022 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
Northrigg Limited
Investment holding
Civil engineering contractors
Non trading
Investment property company
Serviced office and co-working space provider
Investment property company
78
79
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
17. BUSINESS COMBINATIONS
On 21st February 2022 the Joint Venture company, Northrigg Limited bought back the share held by the joint
venture partner, William Sanderson. Therefore, from this date Northrigg Limited became a wholly owned
subsidiary of J. Smart & Co. (Contractors) PLC, which now has full control over Northrigg Limited.
Fair value of assets acquired:
Inventories
Other receivables
Cash and cash equivalents
Creditors acquired
Fair value of net assets acquired
Fair value of previously held interest
Consideration
Gain on bargain purchase
£000
339
–
97
(364)
72
36
36
–
(36)
The gain on the bargain purchase of Northrigg Limited was accounted for in the company financial statements of
J. Smart & Co. (Contractors) PLC within Net Operating Expenses and was eliminated on consolidation and arose
due to the fact J. Smart & Co. (Contractors) PLC paid no consideration to obtain full control of Northrigg Limited.
Northrigg Limited contributed £nil to the Group’s revenue and decreased the Group’s profit by £3,000 from the
date J. Smart & Co. (Contractors) PLC obtained full control of Northrigg Limited. Had the date of obtaining full
control of Northrigg Limited happened on 1st August 2021, the impact on the Group’s revenue for the year to 31st
July 2022 would have been £nil and the profit for the year would have decreased by £6,000.
18.
FINANCIAL ASSETS
Listed investments
.
.
.
.
.
.
.
.
.
Group
2022)
£000)
1,069)
2021)
£000)
1,184)
Listed investments are measured at fair value with changes in their value taken to the Income Statement.
The fair value movement on financial assets held at 31st July 2022 before tax was a deficit of £121,000 (2021,
surplus of £312,000) and was taken to the Income Statement.
There has been no impairment adjustment on financial assets in this or the previous year.
As the Group’s 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.
19.
INVENTORIES
.
Work in progress
Land held for development
.
Raw materials and consumables
.
.
.
.
.
.
.
2022)
£000)
8,264)
4,107)
83)
Group
Company
2021)
£000)
4,118)
3,329)
84)
2022)
£000)
8,264)
3,768)
35)
2021)
£000)
4,118)
3,329)
30)
12,454)
7,531)
12,067)
7,477)
.
.
.
80
81
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
19.
INVENTORIES (continued)
CONTRACTS IN PROGRESS AT THE
STATEMENT OF FINANCIAL POSITION DATE:
Aggregate amount of costs incurred and
recognised profits less recognised losses to date
Retentions outstanding .
.
Advances received
.
.
.
.
.
.
Net value of contracts in progress
.
.
Group
2022)
£000)
2021)
£000)
Company
2022)
£000)
2021)
£000)
.
.
.
.
4,959)
46)
(5,028)
2,271)
44)
(2,140)
3,183)
23)
(3,190)
1,763)
25)
(1,542)
(23)
175)
16)
246)
20.
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 Receivables (note 21). 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 2021
.
.
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 2022
.
.
21.
TRADE AND OTHER RECEIVABLES
NON-CURRENT ASSETS:
Loan to Joint Venture companies
Loans to Subsidiary Companies
.
CURRENT ASSETS:
Trade receivables
.
Amounts owed by Subsidiaries .
Other receivables
.
Prepayments and accrued income
Loans to Joint Venture companies
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Group
2022)
£000)
2021)
£000)
Company
2022)
£000)
2021)
£000)
16)
246)
16)
246)
246)
423)
246)
277)
(246)
16)
(423)
246)
(246)
16)
(277)
246)
16)
246)
16)
246)
3,010)
–
1,570)
–
3,010)
364
1,570)
–
3,010)
1,570)
3,374)
1,570)
1,242
–
974
226
–
1,431
–
1,137
201
176
179
2,116
34
119
–
246
1,374
–
128
176
2,442
2,945
2,448
1,924
.
.
.
.
.
.
.
.
.
.
.
.
80
81
1,242
1,431
179
246)
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
826
203
213
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1,207
130
94
134
43
2
227
19
–
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
21.
TRADE AND OTHER RECEIVABLES (continued)
Trade receivables are subject to standard payment terms and conditions normal for construction industry being
14 days from date applications are issued or 30 days from date of invoice whichever is applicable and for the
investment property rent it is payable in advance and insurance and service charge invoices due on demand.
The Group measures the loss allowance on trade receivables at an amount equal to lifetime expected credit loss
using the simplified model in IFRS 9: Financial Instruments which are estimated by reference to past default
experience of debtors and an analysis of debtors’ current financial position and adjusted for items specific to
debtors. There has been no change in the estimation techniques or significant assumptions in the year.
The Group has considered the measure of the loss allowance separately for its construction activities and investment
activities as the transactions within each activity differ significantly as does previous credit experience.
For construction activities due to the nature of the customers of the Group which tend to be social housing
providers or local government and in respect of private house sales which do not occur until receipt of proceeds
the risk of credit loss is almost non existent. In the years to 31st July 2022 and 31st July 2021 the Group had no
specific bad debt write offs. Therefore, based in this past experience the Group has no expected credit loss for
construction activities requiring to be incorporated.
For investment activities the Group has reviewed the bad debts written off in previous years, which occurs when
the Group has information indicating that the debtor is in severe financial difficulty and the Group has no realistic
prospect of recovery of the debt and has calculated over the last three financial years an average expected credit
loss percentage of 0.34% (2021, 0.14%).
The Group is able to review all of this trade receivables in its investment activities and make specific provisions
as it considers necessary based on the knowledge of its debtors and likelihood of recoverability of the debts. As at
31st July 2022 the Group made a provision for lifetime expected credit losses of £72,000 (2021, £23,000).
Trade receivables and amounts recoverable on contracts includes £167,000 (2021, £262,000) 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. These loans are not subject to significant increase in credit risk since initial recognition and consequently
there is no lifetime credit losses for non-current receivables.
Amounts owed by subsidiaries are repayable on demand and are interest free. The loans to subsidiary companies
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.
22.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents comprise the following:
Cash at bank and on hand
Short term available deposits
Bank overdrafts
.
.
.
.
.
.
.
.
.
.
Group
2022
£000
11,071
20,725
2021
£000
11,531
7,824
Company
2022
£000
–)
–)
2021
£000
––
––
31,796
19,355
–)
––
.
.
. (11,049) (11,572)
(10,043)
(9,765)
20,747
7,783
(10,043)
(9,765)
Monies held on deposit of £48,000 (2021, £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. Overall the Group does not have an overdraft facility, however individual
companies within the Group may have an overdrawn bank balance.
82
83
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
23.
TRADE AND OTHER PAYABLES
CURRENT LIABILITIES:
Group
.
.
Trade payables
.
Amounts owed to Subsidiaries .
Other taxes and social security costs
Other creditors and accruals
Deferred income
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
759
–
250
1,087
210
Company
2021 2022 2021
641
500
50
105
410
139
1,128
1,253
–
–
858
–
633
1,094
465
Included in Other creditors and accruals are contract loss provisions.
24.
FINANCIAL INSTRUMENTS
2,306
3,050
1,997
2,229
The Group’s financial instruments comprise of bank balances and cash, financial assets, trade and other receivables
and trade and other payables. The amounts presented in relation to trade receivables are net of allowances for
expected credit losses.
Financial assets are held at fair value as per IFRS 13: Fair Value Measurement with changes in value being taken
to the Income Statement all other instruments are carried at cost which approximates to their fair value.
The financial instruments are held to finance the Group’s operations.
Details of significant accounting policies and methods adopted in relation to recognition and measurement are
given in note 1 to the financial statements.
The principal risks arising from the Group’s financial instruments are credit risk, market risk and liquidity risk.
All transactions for the Group are undertaken in pounds sterling and therefore the Group is not exposed to foreign
exchange rate risk.
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 who the Group assess as being creditworthy. In some
instances, relating to tenants within investment properties, guarantees from parent companies and/or deposits are
obtained prior to granting of a lease should the Group assess any potential issues with creditworthiness.
There is no significant impairment loss recognised or significant receivables that are past due but not impaired.
Trade receivables - Trade receivables are subject to standard payment terms and conditions normal for construction
industry and for the investment property rent is payable in advance and insurance and service charge invoices
are due on demand. The Group measures the loss allowance on trade receivables at an amount equal to lifetime
expected credit loss which are estimated by reference to past default experience of debtors and an analysis of
debtors’ current financial position and adjusted for items specific to debtors. There has been no change in the
estimation techniques or significant assumptions in the year.
Trade receivables are written off when the Group becomes aware that the debtor is in severe financial difficulty and
there is no prospect of recovery of the debt.
As at 31st July 2022 for the Group 33.5% being £416,000 (2021, 15.7%, £224,000) of the trade receivables are past
due but not impaired and for the Company 24.9% being £44,000 (2021, 7.7%, £19,000).
Joint Ventures - 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.
Subsidiaries - With regards to loans to subsidiary companies the Company has assessed that where a subsidiary has
insufficient assets to repay the loans then there is a risk the loan may not be repaid and so has provided in full for
these loans.
Bank deposits - The Group deposits surplus monies with various banks and accounts to reduce the Group’s exposure
to any one financial institution or product.
82
83
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
24.
FINANCIAL INSTRUMENTS (continued)
MARKET RISK
The Group’s exposure here is in relation to interest rates. The Group only has monies on deposits it has no bank
borrowings, so the risk relates to interest receivable only.
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 £211,000
and £17,000 respectively (2021, £78,000 and £4,000 respectively).
LIQUIDITY RISK
The Group pays all trade creditors in accordance with standard payment terms in the construction industry being
end of month following receipt of invoice. All other creditors are paid in accordance with their standard terms.
25.
DEFERRED TAXATION
DEFERRED TAX ASSETS
.
At 1st August 2020
Credited to Income Statement – continuing operations
.
Charged to Equity
.
.
.
.
.
.
.
.
At 31st July 2021
.
.
.
.
.
Charged to Income Statement – continuing operations
At 31st July 2022
.
.
.
.
.
Group
Retirement
Benefit
Company
Retirement
Benefit
Obligations Other Total Obligations
£000 £000 £000
£000
313 204
.
2,417 2,347
.
(2,551)
.
109
204
2,347 70
(2,551 ) – (2,551))
. –
179
179
–
. –
(166) (166)
–)
. –) 13) 13)
–)
.
.
.
.
.
.
DEFERRED TAX LIABILITIES
GROUP
.
At 1st August 2020
Charged to Income Statement
– continuing operations
.
Credited to Equity
At 31st July 2021 - Restated
.
.
.
.
Valuation
Accelerated Retirement Surplus on
Capital
Benefit
Allowances Obligations
Restated
Note 35
£000
Investment
Properties
£000
.
1,244
£000
£000
– – –
Fair
Other
Timing
Value Differences
Total
Restated
Note 35
£000
1,265
£000
21
. 509
5,766)
. –) (1,075) – –) –) (1,075)
3,041 2,209
1
6
. 1,753 1,966 2,209 6 22
5,956
(Credited)/charged to Income Statement
.
– continuing operation
.
Charged to Equity
.
.
.
((13) 4 ) 429 (6)
(2)
–) 1,804 –) –) –)
412)
1,804)
At 31st July 2022
.
.
.
1,740
3,774
2,638
– 20
8,172
84
85
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
25.
DEFERRED TAXATION (continued)
DEFERRED TAX LIABILITIES (continued)
COMPANY
Accelerated Retirement Other
At 1st August 2020
.
Charged/(credited) to Income Statement
.
Credited to Equity
.
.
.
.
At 31st July 2021 - Restated
.
.
Charged/(credited) to Income Statement
.
Charged to Equity
.
.
At 31st July 2022
.
.
26.
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)
.
.
Capital Benefit Timing
Allowances Obligations Differences
Total
Restated Restated
Note 35 Note 35
£000
£000 £000 £000
10 – 16
56 3,041 (1)
–) (1,075) –)
26
(3,096
(1,075)
66 1,966
15
2,047
5
4 ) (4)
–) 1,804 –)
5)
1,804)
71 3,774
11
3,856
.
.
.
.
.
.
.
.
.
.
. .
Group
2022
2021)
.
.
.
.
.
.
1
.
.
1
. 211)
. 213)
–)
–)
213)
213)
. 1)
–)
. 212)
213)
27.
SHARE CAPITAL
Issued and fully paid ordinary shares of 2p each
.
.
At 1st August 2021
.
Purchased and cancelled
.
.
At 31st July 2022
.
.
.
.
.
.
2022
Number
£000
2021
Number
£000
.
.
.
41,960,393
(1,113,260)
40,847,133
840
(22)
818
42,610,409
(650,016)
41,960,393
853
(13)
840
During the year to 31st July 2022 the Company purchased for cancellation 1,113,260 ordinary shares of 2p each
with a nominal value of £22,000 for a consideration of £1,749,000.
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.
Capital redemption reserve
The Capital redemption reserve relates to the nominal value of issued share capital bought back by the Company
and cancelled.
Retained earnings
Retained earnings represents the accumulated profits or losses, net of distributions made and the accounting for
share capital bought back by the Company.
84
85
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
28. NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
(a) CASH AND CASH EQUIVALENTS FOR STATEMENT OF CASH FLOWS
Cash and cash equivalents
.
Bank overdraft
.
Net position
.
.
(b) ANALYSIS OF NET FUNDS
Cash and cash equivalents
.
Bank overdraft
.
Net funds
.
.
(c) ANALYSIS OF DEBT
As at 1st August 2021
Cash flows
As at 31st July 2022
.
.
.
.
.
As at 1st August 2020
Non-cash movement in year
Increase in liability in year
Cash flows
As at 31st July 2021
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
29. NOTES TO THE COMPANY STATEMENT OF CASH FLOWS
(a) CASH AND CASH EQUIVALENTS FOR STATEMENT OF CASH FLOWS
Cash and cash equivalents
.
Bank overdraft
Net position
.
.
(b) ANALYSIS OF NET FUNDS
Cash and cash equivalents
.
Bank overdraft
Net funds
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
86
2022
£000
31,796
(11,049)
20,747
2021
£000
19,355
(11,572)
7,783
.
.
.
.
.
.
At 1st
August 2021
£000
19,355
(11,572)
Cash
Flow
£000
12,441
523
At 31st
July 2022
£000
31,796
(11,049)
7,783
12,964
20,747
Lease
Liabilities
£000
213
–)
213
205
–
7
1)
213
2022
£000
2021
£000
–
(10,043)
–
(9,765)
(10,043) (9,765)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 1st
August 2021
£000
. 2,9 –
. (9,765)
Cash At 31st
Flow July 2022
£000 £000
(2,94–)
(278)
–
(10,043)
.
(9,765)
(278)
(10,043)
87
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
30.
FUTURE CAPITAL EXPENDITURE
There were no amounts of Capital Expenditure relating to Property, plant and equipment contracted for at 31st July
2022 or 31st July 2021.
The Group had obligations of £6,133,000 (2021, £1,442,000) in respect of future developments and repair costs of
investment properties at the Balance Sheet date.
The Group’s share of Capital Expenditure contracted for by its Joint Ventures as at 31st July 2022 amounted to
£nil (2021, £nil).
31.
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 Group has concluded that the trust deed relating to the scheme grants the unconditional right to any surplus
of the scheme on the full settlement of the scheme liabilities to the Group and therefore have concluded that any
surplus on the scheme can be incorporated into the Group and Company financial statements.
Advice on the Group’s right to a surplus arising on the pension scheme was sought in the year from a firm of
lawyers who specialise in this area. Their advice was that the Group had an unconditional right to the surplus
based on the original Trust Deed and Deed of Variation and therefore the full surplus arising of the calculation
thereof under IAS 19 (amended): Employee Benefits should be accounted for in the financial statements. This
revised advice impacted on the accounts for the year to 31st July 2021 and resulted in that year’s accounts having
to be revised. Full details of this prior year adjustment can be found in note 35 to the financial statements.
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%.
The triennial valuation as at 31st October 2021 is being prepared but as at the date of this Annual Report and
Statement of Accounts it has not yet been completed.
There were no outstanding contributions at the year end.
The Group expects to pay a contribution of £501,000 (2021, £559,000) during the financial year to 31st July 2023.
86
87
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
31.
RETIREMENT BENEFIT OBLIGATIONS (continued)
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
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
. Projected Unit
3.5%
.
3.4%
.
2.8%
.
.
3.4%
. 2.0% – 3.5%
2021
Projected Unit
1.6%
3.4%
2.7%
3.4%
2.0% – 3.5%
The mortality assumptions imply the following expectations of years of life from age 65:
2016 2015
2014
Man currently aged 65 .
Woman currently aged 65
Man currently aged 45 .
Woman currently aged 45
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
21.4
23.9
22.6
25.3
21.4
23.9
22.6
25.3
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 surplus:
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
2021
£000
2022
£000
.
.
.
.
.
.
.
.
.
851
231
1,165
1,349
363
1,733
The sensitivity information has been prepared using the same methodology as the calculation of the current year
scheme obligations.
88
89
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
31.
RETIREMENT BENEFIT OBLIGATIONS (continued)
STATEMENT OF FINANCIAL POSITION DISCLOSURES
The investments held by the scheme and the reconciliation of the scheme assets and liabilities to the Statement of
Financial Position 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
Scheme surplus/(deficit)
Deferred taxation
.
Net pension scheme surplus/(deficit)
.
.
Valuation
2022
Valuation
2021
Restated
Note 35
£000
12,765
19,763
4,292
870
1,292
2,760
3,692
45,434
(30,338)
15,096)
(3,774)
11,322)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
£000
13,001
22,441
3,507
973
1,158
3,632
2,565
47,277
(39,414)
7,863)
(1,996)
5,867)
Valuation
2020
£000
11,054
17,846
3,399
952
1,302
3,824
1,978
40,355
(41,431)
(1,076)
204
(872)
88
89
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
31.
RETIREMENT BENEFIT OBLIGATIONS (continued)
In the most recent triennial valuation dated 31st October 2018, the defined benefit scheme liabilities were split 34%
in respect of active scheme members, 6% in respect of deferred scheme members and 60% in respect of retirees.
The duration of the defined benefit scheme liabilities as at 31st July 2022 is 11 years (2021, 14 years).
The assets of the scheme are invested in funds managed by Standard Life Wealth, in direct investments via
Rathbone Investment Management Limited, 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 2021
.
.
.
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 2022
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
£000
2021
Restated
Note 35
£000
(642)
–
(642)
(85)
(642)
(727)
744
(623)
521
(534)
121
(13)
39,414
642
623
–)
32
(1,592)
((987)
(117)
(7,677)
41,431
727
534
–)
36
(1,273)
(231)
(970)
(840)
30,338
39,414
90
91
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
31.
RETIREMENT BENEFIT OBLIGATIONS (continued)
Movement in fair value of scheme assets:
.
.
At 1st August 2021
.
Interest income
.
.
Employer contributions .
.
Employee contributions .
.
.
Benefits paid
Charges paid
.
.
Return on plan assets excluding amount shown in interest income .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 31st July 2022
.
.
.
.
.
.
Movement in scheme surplus /(deficit):
.
.
At 1st August 2021
.
.
Current service cost
.
.
Past service cost
Contributions
.
.
.
Net finance income/(costs) included in finance income/(costs)
.
Actuarial remeasurement of pension scheme liability
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
At 31st July 2022
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
Analysis of the actuarial gain included in the statement of comprehensive income:
(Loss)/return on scheme assets excluding amounts shown in interest income
Changes in assumptions underlying present value of scheme liabilities
.
.
.
2022
£000
2021
Restated
Note 35
£000
47,277
744
535
32
(1,592)
–)
(1,562)
40,355
521
553
36
(1,273)
–)
7,085
45,434
47,277
7,863
(642)
–
535
121)
7,219)
(1,076)
(642)
(85)
553
(13)
9,126)
15,096)
7,863
(1,562)
8,781
7,085
2,041)
At 31st July 2022
.
.
.
.
.
History of experience gains and losses:
(Loss)/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 .
.
.
.
.
.
.
.
.
.
.
7,219)
9,126
.
.
.
.
.
.
. (1,562) 7,085
15.0%
.
3.4%
. 8,781) 2,041
5.2%
. 28.9%
. 7,219) 9,126
. 23.8% 23.2%
90
91
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
31.
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 plc.
The net contribution to the plan for the year was £307,000 (2021, £253,000) 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 £65,000 (2021,
£63,000) 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 £1,000 (2021, £4,000) 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.
32.
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 2022 these amounted to £nil.
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. Overall the Group does not have an overdraft facility, however individual companies within the
Group may have an overdrawn bank balance. As at 31st July 2022 the balances in overdraft of subsidiary companies
which the Company has given guarantees and letters of offset amounted to £1,006,000.
92
93
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
33. OPERATING LEASE ARRANGEMENTS
GROUP – AS LESSEE
Future minimum lease payments payable under non-cancellable operating leases for ground leases were payments
to the lessors are contingent on rents received by the Group from tenants and as such, do not fall within the scope
of IFRS 16: Leases for capitalisation:
Within one year .
.
In two – five years exclusively .
.
After five years .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
2022
£000
91
302
2021
£000
106
322
203 244
596
672
GROUP – AS LESSOR
Gross property rental income earned in the year amounted to £6,158,000 (2021, £6,626,000). At the Statement
of Financial Position date, the Group had contracted with its tenants for the following future minimum lease
payments:
.
Within one year .
Within one and two years
Within two and three years
Within three and four years
Within four and five years
.
After five years .
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
5,917
5,099
4,370
4,024
3,193
9,542
6,642
5,344
4,492
3,935
3,425
8,313
32,145
32,151
92
93
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
34.
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
2021
£000
Sale of goods and Purchase of goods and
services to Subsidiaries services from Subsidiaries
2022
£000
2022
£000
2021
£000
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
.
.
Northrigg Limited
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
131
–
72
–
3,287
116
–
126
–
126
2
3,031
118
–
246
–
6
–
–
–
–
298
–
5
–
–
–
–
In addition, during the year the Company received a dividend of £12,360,000 from C. & W. Assets Limited (2021,
£2,500,000).
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
.
.
Northrigg Limited
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
–
–
1
–
–
–
4
–
2,115 1,370
940
1,020
176
364
7105
–
–
–
50
–
–
–
– –
–
–
–
–
During the year the Company advanced a further £80,000 to its subsidiary Smart Serviced Offices Limited and
as at 31st July 2022 the total due from the subsidiary was £1,020,000. As at 31st July 2022 the Company has
provided in full against this debt.
As detailed in note 17, Northrigg Limited became a wholly owned Subsidiary of J. Smart & Co. (Contractors) PLC
in the year after previously being a Joint Venture of the Company. At 1st August 2021, Northrigg Limited owed the
Company £176,000. Prior to becoming a wholly owned Subsidiary, the Company advanced a further £188,000 to
Northrigg Limited. As at 31st July 2022 the total due from this Subsidiary was £364,000. No provision for bad or
expected credit loss has been made against this loan.
The Company has also incorporated a provision against the net liabilities of Concrete Products (Kirkcaldy) Limited
amounting to £571,000 (2021, £529,000) 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.
94
95
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
34.
RELATED PARTY TRANSACTIONS (continued)
(b) JOINT VENTURE COMPANIES
Transactions between the Group and its Joint Venture Companies were the sale of materials and services of
£1,616,000 (2021, £1,408,000) and receipt of dividends of £nil (2021, £31,000).
During the year the Group was repaid £nil (2021, £nil) of outstanding loans to Joint Venture Companies and
advanced £1,440,000 (2021, £1,320,000) to Joint Venture Companies.
As at 31st July 2022 loans outstanding from Joint Venture Companies amounted to £3,010,000 (2021, £1,746,000).
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.
(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 2022 the Group purchased materials amounting to £67,000 (2021, £10,000) from these
companies and sold materials and services amounting to £103,000 (2021, £82,000) to these companies.
All transactions were at normal commercial rates.
As at 31st July 2022 the Group owed these companies £nil (2021, £4,000) and was owed £41,000 (2021, £53,000).
(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
financial statements 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
2022
£000
413
413
5
5
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
40
–
–
2021
£000
412
412
5
5
24
75
–
–
(g) PENSION SCHEMES
Disclosures in relation to the pension schemes are included in note 31 to the financial statements.
During the year the Company paid fees and expenses on behalf of the defined benefit pension scheme amounting
to £273,000 (2021, £179,000).
94
95
J. Smart & Co. (Contractors) PLC
NOTES TO THE ACCOUNTS (continued)
31st July 2022
35.
PRIOR YEAR ADJUSTMENT
During the year the Group sought further advice on the Group’s right to a surplus arising on the pension scheme
from a firm of lawyers who specialise in this area. Their advice was that the Group had an unconditional right
to the surplus based on the original Trust Deed and Deed of Variation and therefore the full surplus arising on
the calculation thereof under IAS 19 (amended): Employee Benefits should be accounted for in the financial
statements. This revised advice impacted on the accounts for the year to 31st July 2021 and resulted in the
accounts for that year being revised.
The impact of this new advice is that it is now clear to the Company that the full surplus arising on the pension
scheme should be accounted for and should not have been reduced by the asset ceiling adjustment to reduce the
surplus to the present value of economic benefits available in the form of reductions in future contributions to the
plan.
There has been no impact on the Consolidated Income Statement as the asset ceiling adjustment was only accounted
for in the Consolidated Statement of Comprehensive Income. The pension scheme asset in the Consolidated and
Company Statement of Financial Position has increased as has deferred tax liability on the asset.
Details of the impact of the revision on the figures in the financial statements are given below:
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
Other Comprehensive Income – as previously reported
Items that will not be subsequently reclassified to Income Statement:
Remeasurement gains on defined benefit pension scheme
Other Comprehensive Income – as restated
Items that will not be subsequently reclassified to Income Statement:
Remeasurement gains on defined benefit pension scheme
Impact on Consolidated Statement of Comprehensive Income - increase
Tax
Increase in deferred tax adjustment based on above increase
Net impact on Consolidated Statement of Comprehensive Income
CONSOLIDATED AND COMPANY STATEMENT OF FINANCIAL POSITION
Retirement benefit surplus – as previously stated
Retirement benefit surplus – as restated
Increase in asset
Increase in deferred tax adjustment based on above increase
Increase in net assets of the Group and Company
Increase in retained earnings of Group and Company
£000
5,988
9,126
3,138
(785)
2,353
4,725
7,863
3,138
(785)
2,353
2,353
96
97
96
97
Printed by Multiprint (Scotland) Limited, Kirkcaldy
98