MEGACLOSE_LIMITED - Accounts


Company Registration No. 03495466 (England and Wales)
MEGACLOSE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
PAGES FOR FILING WITH REGISTRAR
MEGACLOSE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 13
MEGACLOSE LIMITED
BALANCE SHEET
AS AT
30 JUNE 2018
30 June 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
5
1,221,065
723,464
Investment properties
6
29,444,938
31,595,360
Investments
7
2
2
30,666,005
32,318,826
Current assets
Stocks
20,302
20,983
Debtors
9
1,522,838
1,243,280
Cash at bank and in hand
428,990
10,554
1,972,130
1,274,817
Creditors: amounts falling due within one year
10
(1,535,328)
(10,337,398)
Net current assets/(liabilities)
436,802
(9,062,581)
Total assets less current liabilities
31,102,807
23,256,245
Creditors: amounts falling due after more than one year
11
(18,010,135)
(10,318,812)
Provisions for liabilities
(1,592,705)
(1,584,894)
Net assets
11,499,967
11,352,539
Capital and reserves
Called up share capital
12
50,000
50,000
Revaluation reserve
13
11,094,474
10,995,474
Profit and loss reserves
14
355,493
307,065
Total equity
11,499,967
11,352,539
MEGACLOSE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2018
30 June 2018
- 2 -

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

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and signed by the director and authorised for issue on 29 March 2019
S A Lipinski
Director
Company Registration No. 03495466
MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
- 3 -
1
Accounting policies
Company information

Megaclose Limited is a private company limited by shares incorporated in England and Wales. The registered office is 120 North Sherwood Street, Nottingham, NG1 4EF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover represents rental income and management charges recognised on a receivable basis over the rental period.

1.3
Tangible fixed assets

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

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Leasehold
- 10% straight line
Plant and machinery
- 20% straight line
Motor vehicles
- 25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 4 -
1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

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

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

 

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

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 5 -

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

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

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

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

1.8
Cash at bank and in hand

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

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 6 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

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

 

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

 

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

1.10
Equity instruments

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

1.11
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.12
Taxation

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

Current tax

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

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 7 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

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

1.14
Retirement benefits

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

1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 8 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

1.17
Capitalisation of finance costs
It is the company's policy to capitalise finance costs that are directly attributable to the construction of tangible fixed assets. Funds are borrowed specifically for the purpose of financing the construction and are separately identifiable.
2
Exceptional costs/(income)
2018
2017
£
£
Profit/(loss) on sale of investment and freehold properties
(177,576)
-
3
Employees

The average monthly number of persons employed by the company during the year was 18 (2017- 18).

4
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
300,124
-
Deferred tax
Origination and reversal of timing differences
7,811
754,267
Total tax charge
307,935
754,267
MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 9 -
5
Tangible fixed assets
Land and buildings Leasehold
Assets under construction
Plant and machinery
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2017
134,008
347,688
415,611
59,995
957,302
Additions
-
1,991,342
96,968
48,481
2,136,791
Disposals
-
(352,938)
-
-
(352,938)
Transfers
-
(462,287)
-
-
(462,287)
Transfer to investment property
-
(719,344)
-
-
(719,344)
At 30 June 2018
134,008
804,461
512,579
108,476
1,559,524
Depreciation and impairment
At 1 July 2017
92,161
-
126,678
14,999
233,838
Depreciation charged in the year
9,827
-
81,933
12,861
104,621
At 30 June 2018
101,988
-
208,611
27,860
338,459
Carrying amount
At 30 June 2018
32,020
804,461
303,968
80,616
1,221,065
At 30 June 2017
41,847
347,688
288,933
44,996
723,464
6
Investment property
2018
£
Fair value
At 1 July 2017
31,595,361
Additions
140,727
Transfers from asset under contruction
719,344
Disposals
(5,335,637)
Revaluations
2,325,143
At 30 June 2018
29,444,938
MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
6
Investment property
(Continued)
- 10 -

In September 2017, certain investment properties were subjected to an independent professional valuation on an open market basis by GVA Grimley Limited (Chartered Surveyors) in accordance with Valuation Standard 3.2 of the RICS Valuation Standards - Global and UK (9th Edition). At 30 June 2018, the director used the September 2017 basis of valuation performed by GVA Grimley Limited to calculate the investment property valuations updated to the balance sheet date.

 

These valuations have resulted in an increase in the valuation of £2,325,143, giving a total revalued cost carried forward of £29,444,938.

 

The historical cost of investment properties is £18,680,278 (2017 - £17,876,378).

7
Fixed asset investments
2018
2017
£
£
Investments
2
2
Fixed asset investments not carried at market value
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 July 2017 & 30 June 2018
2
Carrying amount
At 30 June 2018
2
At 30 June 2017
2
8
Subsidiaries

Details of the company's subsidiaries at 30 June 2018 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
East Midlands Technical Limited
England & Wales
Property management
Ordinary
100.00
Megaclose USA LLC
USA
Dormant
Ordinary
100.00
MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 11 -
9
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
50,922
27,359
Corporation tax recoverable
257,197
257,197
Amounts owed by group undertakings
638,524
-
Other debtors
562,839
945,368
1,509,482
1,229,924
Deferred tax asset
13,356
13,356
1,522,838
1,243,280
10
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
-
2,975,898
Trade creditors
561,557
804,976
Amounts due to group undertakings
-
5,928,021
Corporation tax
300,124
-
Other taxation and social security
17,374
51,807
Other creditors
656,273
576,696
1,535,328
10,337,398

Bank loans and overdrafts are secured by a first legal mortgage over the company's investment properties. Security in the form of life policies on the director also exist and the director has given a personal guarantee of £1,000,000 to one of the lenders. In addition, there is a debenture including a fixed and floating charge over all the assets of the company and a debenture including a floating charge over certain properties owned by the company.

MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 12 -
11
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
17,962,750
10,290,132
Other creditors
47,385
28,680
18,010,135
10,318,812

Bank loans and overdrafts are secured by a first legal mortgage over the company's investment properties. Security in the form of life policies on the director also exist and the director has given a personal guarantee of £1,000,000 to one of the lenders. In addition, there is a debenture including a fixed and floating charge over all the assets of the company and a debenture including a floating charge over certain properties owned by the company.

The full amount of bank loans is due for repayment in one instalment on 6 December 2022.

Amounts included above which fall due after five years are as follows:
Payable by instalments
-
(13,217,150)
12
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
50,000 Ordinary shares of £1 each
50,000
50,000
50,000
50,000
13
Revaluation reserve
2018
2017
£
£
At beginning of year
10,995,474
9,026,629
Deferred tax on revaluation of tangible assets
510
(688,506)
Fair value adjustment to investments
2,325,143
7,819,724
Other movements
(2,226,653)
(5,162,373)
At end of year
11,094,474
10,995,474
MEGACLOSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 13 -
14
Profit and loss reserves
2018
2017
£
£
At the beginning of the year
307,065
352,902
Profit for the year
2,147,428
2,962,446
Dividends
(2,000,000)
(1,039,439)
Transfers from/(to) revaluation reserve
(99,000)
(1,968,844)
At the end of the year
355,493
307,065
15
Audit report information

As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was David Allum.
The auditor was UHY Hacker Young.
16
Operating lease commitments
Lessee

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

2018
2017
£
£
Within one year
67,509
56,612
Between two and five years
50,405
64,686
117,914
121,298
2018-06-302017-07-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity29 March 2019This audit opinion is unqualifiedS A LipinskiP Thrower034954662017-07-012018-06-30034954662018-06-30034954662017-06-3003495466core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-06-3003495466core:ConstructionInProgressAssetsUnderConstruction2018-06-3003495466core:PlantMachinery2018-06-3003495466core:MotorVehicles2018-06-3003495466core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-06-3003495466core:ConstructionInProgressAssetsUnderConstruction2017-06-3003495466core:PlantMachinery2017-06-3003495466core:MotorVehicles2017-06-3003495466core:CurrentFinancialInstruments2018-06-3003495466core:CurrentFinancialInstruments2017-06-3003495466core:Non-currentFinancialInstruments2018-06-3003495466core:Non-currentFinancialInstruments2017-06-3003495466core:ShareCapital2018-06-3003495466core:ShareCapital2017-06-3003495466core:RevaluationReserve2018-06-3003495466core:RevaluationReserve2017-06-3003495466core:RetainedEarningsAccumulatedLosses2018-06-3003495466core:RetainedEarningsAccumulatedLosses2017-06-3003495466core:ShareCapitalOrdinaryShares2018-06-3003495466core:ShareCapitalOrdinaryShares2017-06-3003495466core:RevaluationReserve2017-06-3003495466bus:Director12017-07-012018-06-3003495466core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-07-012018-06-3003495466core:PlantMachinery2017-07-012018-06-3003495466core:MotorVehicles2017-07-012018-06-300349546612017-07-012018-06-3003495466core:UKTax2017-07-012018-06-30034954662016-07-012017-06-3003495466core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-06-3003495466core:ConstructionInProgressAssetsUnderConstruction2017-06-3003495466core:PlantMachinery2017-06-3003495466core:MotorVehicles2017-06-30034954662017-06-3003495466core:ConstructionInProgressAssetsUnderConstruction2017-07-012018-06-3003495466core:Subsidiary12017-07-012018-06-3003495466core:Subsidiary22017-07-012018-06-3003495466core:Subsidiary112017-07-012018-06-3003495466core:Subsidiary212017-07-012018-06-3003495466core:Subsidiary122017-07-012018-06-3003495466core:Subsidiary222017-07-012018-06-3003495466bus:OrdinaryShareClass12017-07-012018-06-3003495466bus:OrdinaryShareClass12018-06-300349546612016-07-012017-06-3003495466bus:PrivateLimitedCompanyLtd2017-07-012018-06-3003495466bus:FRS1022017-07-012018-06-3003495466bus:Audited2017-07-012018-06-3003495466bus:SmallCompaniesRegimeForAccounts2017-07-012018-06-3003495466bus:CompanySecretary12017-07-012018-06-3003495466bus:FullAccounts2017-07-012018-06-30xbrli:purexbrli:sharesiso4217:GBP