SARACEN_HOUSE_ESTATES_LIM - Accounts


Company Registration No. 01070952 (England and Wales)
SARACEN HOUSE ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
PAGES FOR FILING WITH REGISTRAR
SARACEN HOUSE ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
SARACEN HOUSE ESTATES LIMITED
BALANCE SHEET
AS AT 30 SEPTEMBER 2018
30 September 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
2
17,885
21,522
Investment properties
3
14,407,200
13,414,700
Investments
4
-
1
14,425,085
13,436,223
Current assets
Debtors
5
2,242,389
1,130,219
Cash at bank and in hand
254,931
741,800
2,497,320
1,872,019
Creditors: amounts falling due within one year
6
(936,710)
(685,428)
Net current assets
1,560,610
1,186,591
Total assets less current liabilities
15,985,695
14,622,814
Creditors: amounts falling due after more than one year
7
(4,791,974)
(5,075,701)
Provisions for liabilities
(1,303,000)
(1,211,000)
Net assets
9,890,721
8,336,113
Capital and reserves
Called up share capital
8
25,000
25,000
Profit and loss reserves
9
9,865,721
8,311,113
Total equity
9,890,721
8,336,113

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

For the financial year ended 30 September 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

SARACEN HOUSE ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2018
30 September 2018
- 2 -

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 10 July 2019
T Osborne
Director
Company Registration No. 01070952
SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 3 -
1
Accounting policies
Company information

Saracen House Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lynton House, 7-12 Tavistock Square, London, WC1H 9BQ.

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 investment properties at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Saracen House Estates Limited is a wholly owned subsidiary of The Trevor Osborne Property Group Limited and the results of Saracen House Estates Limited are included in the consolidated financial statements of The Trevor Osborne Property Group Limited which are available from The Registrar of Companies.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT.

Turnover represents gross sale of completed property developments and rental income generated from the company's investment property portfolio. Revenue from property development sales is recognised on legal completion. Rental income is accrued evenly over the life of the rental agreement.

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:

Fixtures and fittings
15% Straight line

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.

SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 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 stated at its fair value as at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

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

Fixed asset investments are stated at cost less provision for diminution in value.

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).

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks,

1.8
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. The company only has financial instruments that are classed as basic financial instruments.

 

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

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 less impairment.

Other financial assets

Other financial assets are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

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.

SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price and subsequently measured at amortised cost.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers.

1.9
Equity instruments

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

1.10
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.

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.

 

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.

2
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 October 2017 and 30 September 2018
107,659
Depreciation and impairment
At 1 October 2017
86,138
Depreciation charged in the year
3,636
At 30 September 2018
89,774
Carrying amount
At 30 September 2018
17,885
At 30 September 2017
21,522
SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 6 -
3
Investment property
2018
£
Fair value
At 1 October 2017
13,414,700
Additions
73,927
Disposals
(32,662)
Revaluations
951,235
At 30 September 2018
14,407,200

The freehold investment properties class of fixed assets were revalued on 30 September 2018 by T Osborne, a qualified surveyor who is internal to the company. The basis of this valuation was open market value. This class of assets has a current value of £14,407,200 (2017 - £13,414,700) and a carrying amount at historical cost of £7,179,316 (2017 - £7,138,051).

4
Fixed asset investments
2018
2017
£
£
Investments
-
1
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 October 2017
1
Disposals
(1)
At 30 September 2018
-
Carrying amount
At 30 September 2018
-
At 30 September 2017
1
SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 7 -
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
33,682
13,271
Amounts owed by group undertakings
2,162,077
1,047,569
Other debtors
46,630
69,379
2,242,389
1,130,219
6
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
287,677
283,799
Trade creditors
17,269
24,684
Amounts owed to group undertakings
223,377
125,207
Corporation tax
165,098
24,992
Other taxation and social security
35,707
30,344
Other creditors
207,582
196,402
936,710
685,428
7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
4,791,974
5,075,701

The bank loans are secured by charges over a number of the company's investment properties.

8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
25,000 Ordinary shares of £1 each
25,000
25,000
25,000
25,000
SARACEN HOUSE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2018
- 8 -
9
Profit and loss reserves

Total profit and loss reserves at the year end amounted to £9,865,721 (2017 - £8,311,113). An amount of £5,924,884 (2017 - £5,065,649) relating to unrealised gains arising from investment property fair value adjustments is included within the company's profit and loss reserves, in accordance with the requirements of FRS 102. This element of the company's profit and loss reserve relating to unrealised gains is not distributable. The total value of distributable reserves included within the company's profit and loss reserve at the year end amounted to £3,940,837 (2017 - £3,245,464).

10
Related party transactions
Transactions with related parties
Rental income
Purchases
2018
2017
2018
2017
£
£
£
£
Other related parties
26,781
25,000
144,967
86,782

The following amounts were outstanding at the reporting end date:

2018
2017
Amounts owed by related parties
£
£
Other related parties
22,629
45,528
11
Parent company

The directors regard The Trevor Osborne Property Group Limited as the ultimate parent company. The parent undertaking of both the smallest and largest group within which the company belongs and for which consolidated financial statements are prepared is The Trevor Osborne Property Group Limited and these consolidated financial statements are available from The Registrar of Companies.

2018-09-302017-10-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity10 July 2019T OsborneS Clare010709522017-10-012018-09-30010709522018-09-30010709522017-09-3001070952core:OtherPropertyPlantEquipment2018-09-3001070952core:OtherPropertyPlantEquipment2017-09-3001070952core:CurrentFinancialInstruments2018-09-3001070952core:CurrentFinancialInstruments2017-09-3001070952core:ShareCapital2018-09-3001070952core:ShareCapital2017-09-3001070952core:RetainedEarningsAccumulatedLosses2018-09-3001070952core:RetainedEarningsAccumulatedLosses2017-09-3001070952core:ShareCapitalOrdinaryShares2018-09-3001070952core:ShareCapitalOrdinaryShares2017-09-3001070952bus:Director12017-10-012018-09-3001070952core:FurnitureFittings2017-10-012018-09-3001070952core:OtherPropertyPlantEquipment2017-09-3001070952core:OtherPropertyPlantEquipment2017-10-012018-09-3001070952core:Non-currentFinancialInstruments2018-09-3001070952core:Non-currentFinancialInstruments2017-09-3001070952bus:OrdinaryShareClass12017-10-012018-09-3001070952bus:OrdinaryShareClass12018-09-30010709522016-10-012017-09-3001070952bus:PrivateLimitedCompanyLtd2017-10-012018-09-3001070952bus:FRS1022017-10-012018-09-3001070952bus:AuditExemptWithAccountantsReport2017-10-012018-09-3001070952bus:SmallCompaniesRegimeForAccounts2017-10-012018-09-3001070952bus:CompanySecretary12017-10-012018-09-3001070952bus:FullAccounts2017-10-012018-09-30xbrli:purexbrli:sharesiso4217:GBP